<PAGE>
As filed with Securities and Exchange Commission on June 10, 1996
Registration No. 33-65263
- --------------------------------------------------------------------------------
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
----------------------------
FORM S-6
PRE-EFFECTIVE AMENDMENT NO. 1
TO REGISTRATION STATEMENT UNDER
THE SECURITIES ACT OF 1933
----------------------------
NEW ENGLAND VARIABLE LIFE SEPARATE ACCOUNT
(Exact Name of Trust)
NEW ENGLAND VARIABLE LIFE INSURANCE COMPANY
(Name of Depositor)
501 Boylston Street
Boston, Massachusetts 02117
(Address of depositor's principal executive offices)
MARIE C. SWIFT, ESQ.
Counsel
New England Variable Life Insurance Company
501 Boylston Street
Boston, Massachusetts 02117
(Name and address of agent for service)
Copies to:
STEPHEN E. ROTH, ESQ.
Sutherland, Asbill & Brennan
1275 Pennsylvania Avenue, N.W.
Washington, D.C. 20004
----------------------------
Modified Single Premium Variable Life Insurance Policies-
(Title, amount and proposed maximum offering price of
securities being registered)
Registration of an Indefinite Amount of Securities
Pursuant to Rule 24f-2 under the Investment Company Act of 1940
Amount of Filing Fee: The filing fee of $500 was paid concurrently with the
filing of the Registration Statement on Form S-6 (File No. 33-65263)
on December 21, 1995.
Approximate date of proposed public offering: As soon as practicable after the
effective date of this Registration Statement.
The Registrant hereby amends this Registration Statement under the
Securities Act of 1933 on such date or dates as may be necessary to delay its
effective date until Registrant shall file a further amendment which
specifically states that this Registration Statement shall thereafter become
effective in accordance with Section 8(a) of the Securities Act of 1933 or until
the Registration Statement shall become effective on such date as the
Commission, acting pursuant to Section 8(a), may determine.
<PAGE>
NEW ENGLAND VARIABLE LIFE INSURANCE COMPANY
Modified Single Premium Variable Life Insurance Policies
Issued by New England Variable Life Insurance Company
501 Boylston Street
Boston, Massachusetts 02116
(617) 578-2000
This prospectus describes individual modified single premium variable life
insurance policies (the "Policies") offered by New England Variable Life
Insurance Company ("NEVLICO"), a wholly-owned subsidiary of New England Mutual
Life Insurance Company ("The New England"). The New England and Metropolitan
Life Insurance Company ("MetLife") have entered into an agreement to merge,
with MetLife to be the survivor of the merger.
The Policies are issued in two forms: Single Insured and Last Survivor. A
Single Insured Policy pays a death benefit on the death of a single named
insured; a Last Survivor Policy pays a death benefit on the last of two named
insureds to die. The death benefit provided by a Policy is the greater of the
variable death benefit and the minimum guaranteed death benefit. The variable
death benefit on any day is the amount determined by dividing the Policy's
cash value by the applicable net single premium. The initial minimum
guaranteed death benefit is based on premium payments made.
You purchase the Policy with an initial premium. The minimum premium to
purchase the Policy is $10,000. Additional payments may be made after the
first Policy Year, subject to certain restrictions. You may, within limits,
allocate premiums (net of any charges) to one or more of the 13 investment
Sub-Accounts of NEVLICO's Variable Life Separate Account (the "Variable
Account"). Each Sub-Account of the Variable Account invests in the shares of
one of the following funds of the New England Zenith Fund (the "Zenith Fund"):
Back Bay Advisors Bond Income Series Westpeak Value Growth Series
Back Bay Advisors Money Market Westpeak Stock Index Series
Series Alger Equity Growth Series
Back Bay Advisors Managed Series Venture Value Series
Loomis Sayles Avanti Growth Series Salomon Brothers U.S. Government
Loomis Sayles Small Cap Series Series*
Loomis Sayles Balanced Series Salomon Brothers Strategic Bond
Draycott International Equity Series Opportunities Series*
- --------
* (available subject to any necessary state insurance department approvals)
Partial surrenders and Policy loans may be taken from time to time, subject
to certain restrictions. In almost all cases, the Policies will be modified
endowment contracts for federal income tax purposes. (See "Tax Treatment of
Loans and Other Distributions.")
A LOAN, DISTRIBUTION OR OTHER AMOUNT RECEIVED FROM A MODIFIED ENDOWMENT
CONTRACT DURING THE LIFE OF AN INSURED WILL BE TAXED TO THE EXTENT OF ANY
ACCUMULATED INCOME IN THE POLICY. ANY AMOUNTS THAT ARE TAXABLE WITHDRAWALS
WILL BE SUBJECT TO A 10% ADDITIONAL TAX, WITH CERTAIN EXCEPTIONS, INCLUDING AN
EXCEPTION FOR DISTRIBUTIONS MADE ON OR AFTER THE DATE WHEN THE POLICY OWNER
ATTAINS AGE 59 1/2.
The cash value of a Policy will vary daily with the investment experience of
the mutual fund portfolios in which cash value in the Sub-Accounts is
invested. There is no guaranteed minimum for cash value in the Sub-Accounts.
You may cancel the Policy during the "right to return the Policy" period,
which in most states is the 10-day period after you receive your Policy. The
initial premium for the Policy will be invested in the Money Market Sub-
Account until 15 days after NEVLICO mails the confirmation for the initial
premium. Thereafter, the Policy's cash value will be invested in the Sub-
Accounts according to your instructions.
It may not be advantageous to replace existing insurance with the Policy
described in this prospectus.
THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
EXCHANGE COMMISSION NOR HAS THE COMMISSION PASSED UPON THE ACCURACY OR
ADEQUACY OF THE PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL
OFFENSE. THIS PROSPECTUS MUST BE ACCOMPANIED OR PRECEDED BY THE CURRENT
PROSPECTUS OF THE NEW ENGLAND ZENITH FUND. THESE PROSPECTUSES SHOULD BE READ
AND RETAINED FOR FUTURE REFERENCE.
THESE SECURITIES ARE OFFERED FOR SALE IN THE COMMONWEALTH OF PUERTO RICO
PURSUANT TO REGISTRATION WITH THE SECURITIES OFFICE OF THE DEPARTMENT OF THE
TREASURY, BUT SUCH REGISTRATION DOES NOT CONSTITUTE A FINDING THAT THIS
PROSPECTUS IS TRUE, COMPLETE, AND NOT MISLEADING, NOR HAS THE SECURITIES
OFFICE OF THE DEPARTMENT OF THE TREASURY PASSED IN ANY WAY UPON THE MERITS OF,
RECOMMENDED, OR GIVEN APPROVAL TO SUCH SECURITIES. ANY REPRESENTATION TO THE
CONTRARY IS A CRIMINAL OFFENSE.
SHARES OF THE ZENITH FUND AND INTERESTS IN THE POLICIES ARE NOT DEPOSITS OR
OBLIGATIONS OF, OR GUARANTEED OR ENDORSED BY, A BANK, AND THE SHARES AND
INTERESTS ARE NOT FEDERALLY INSURED BY THE FEDERAL DEPOSIT INSURANCE
CORPORATION, THE FEDERAL RESERVE BOARD, OR ANY OTHER AGENCY.
, 1996
<PAGE>
TABLE OF CONTENTS
<TABLE>
<S> <C>
GLOSSARY.................................................................... 4
INTRODUCTION TO THE POLICIES................................................ 6
The Policies.............................................................. 6
Availability of the Policy................................................ 10
Policy Charges............................................................ 10
NEVLICO AND THE NEW ENGLAND................................................. 11
PREMIUMS.................................................................... 12
Applying for a Policy..................................................... 12
Premium Payments.......................................................... 13
Right to Return the Policy................................................ 13
Lapse and Reinstatement................................................... 13
ALLOCATION OF PREMIUM PAYMENTS AND TRANSFER OF CASH VALUE................... 14
Allocation of Premium Payments............................................ 14
Transfer Option........................................................... 15
Dollar Cost Averaging..................................................... 15
Asset Rebalancing......................................................... 16
Transfer and Reallocation Requests........................................ 16
DEATH BENEFIT............................................................... 16
How the Death Benefit is Determined....................................... 16
Minimum Guaranteed Death Benefit.......................................... 17
Adjustments to the Death Proceeds Payable................................. 17
Payment of Death Benefit Proceeds......................................... 17
CASH VALUE AND CASH VALUE BENEFITS.......................................... 17
Cash Value................................................................ 17
Net Investment Experience................................................. 18
Loan Privilege............................................................ 18
Effect of Policy Loan..................................................... 18
Surrender................................................................. 19
Partial Surrenders........................................................ 19
Effect of Partial Surrender on Cash Value and Death Benefit............... 20
Payment of Proceeds....................................................... 20
Payment Options........................................................... 20
CHARGES AND EXPENSES........................................................ 21
Deductions from Initial Premium........................................... 21
Deductions from Additional Payments....................................... 21
Monthly Deduction Deducted from Cash Value................................ 21
Daily Charges Deducted from the Variable Account Assets................... 22
Charges Deducted from Eligible Fund Assets................................ 22
Charges Deducted on Surrender or Partial Surrender........................ 22
Sales Charges............................................................. 22
Surrender Charge.......................................................... 22
State Premium Tax Charge.................................................. 23
Cost of Insurance Charge.................................................. 23
Administrative Charge..................................................... 25
Monthly Maintenance Charge................................................ 25
Mortality and Expense Risk Charge......................................... 25
Eligible Fund Expenses.................................................... 25
Group or Sponsored Arrangements........................................... 25
THE VARIABLE ACCOUNT........................................................ 26
Investments of the Variable Account....................................... 26
Investment Management..................................................... 29
</TABLE>
2
<PAGE>
<TABLE>
<S> <C>
OTHER POLICY FEATURES..................................................... 30
Policy Owner and Beneficiary............................................ 30
Exchange of Policy...................................................... 30
NEVLICO'S DISTRIBUTION AND OTHER AGREEMENTS............................... 31
LIMITS TO NEVLICO'S RIGHT TO CHALLENGE THE POLICY......................... 31
Misstatement of Age or Sex.............................................. 31
Suicide................................................................. 32
TAX CONSIDERATIONS........................................................ 32
Policy Proceeds......................................................... 32
Definition of Life Insurance............................................ 32
Other Policy Owner Tax Matters.......................................... 33
Charge for NEVLICO's Income Taxes....................................... 34
MANAGEMENT................................................................ 35
VOTING RIGHTS............................................................. 36
RIGHTS RESERVED BY NEVLICO................................................ 37
TOLL-FREE NUMBERS......................................................... 37
REPORTS................................................................... 37
ADVERTISING PRACTICES..................................................... 37
LEGAL MATTERS............................................................. 38
REGISTRATION STATEMENT.................................................... 38
EXPERTS................................................................... 38
APPENDIX A: ILLUSTRATIONS OF DEATH BENEFITS, CASH VALUES, NET CASH VALUES
AND ACCUMULATED PREMIUMS................................................. 39
APPENDIX B: INVESTMENT EXPERIENCE INFORMATION............................. 50
APPENDIX C: EXAMPLE OF EFFECT OF NEGATIVE INVESTMENT PERFORMANCE ON
CALCULATION OF SURRENDER CHARGES; EXAMPLE OF ADJUSTMENT TO PREMIUM TAX
CHARGE RESULTING FROM ADDITIONAL PAYMENTS................................ 67
APPENDIX D: EXAMPLE OF EFFECT OF SURRENDERS AND PARTIAL SURRENDERS ON
OPERATION OF POLICY...................................................... 68
APPENDIX E: LONG-TERM MARKET TRENDS....................................... 70
</TABLE>
3
<PAGE>
GLOSSARY
ADMINISTRATIVE CHARGE. This charge for administering the Policy is deducted
from your cash value on each Monthly Deduction Date after the Policy Date, as
part of the Monthly Deduction. (See "Charges and Expenses.")
ADMINISTRATIVE OFFICE. NEVLICO's office at 501 Boylston Street, Boston,
Massachusetts 02116, (617) 578-2000.
AGE. For purposes of this prospectus, the age of an insured refers to the
insured's age at his or her last birthday. Joint insureds are assigned the
same "joint equal age," which reflects the anticipated mortality of both
insureds.
CASH VALUE. A Policy's cash value is the sum of the amount of its cash value
held in the Variable Account and, if there is an outstanding policy loan, the
amount of its cash value held in NEVLICO's general account as a result of the
loan. (See "Cash Value.")
COST OF INSURANCE CHARGE. This charge for providing insurance protection is
deducted from cash value on each Monthly Deduction Date after the Policy Date,
as part of the Monthly Deduction. No cost of insurance charge is deducted on
or after the Policy Anniversary when the age of the insured(s) is equal to
100. (See "Charges and Expenses.")
ELIGIBLE FUNDS. Each Sub-Account of the Variable Account invests in the
shares of one of the Eligible Funds. The Eligible Funds are: Back Bay Advisors
Bond Income Series, Back Bay Advisors Money Market Series, Back Bay Advisors
Managed Series, Loomis Sayles Avanti Growth Series, Loomis Sayles Small Cap
Series, Loomis Sayles Balanced Series, Draycott International Equity Series,
Alger Equity Growth Series, Westpeak Value Growth Series, Westpeak Stock Index
Series, Venture Value Series, Salomon Brothers U.S. Government Series, and
Salomon Brothers Strategic Bond Opportunities Series, all of which are series
of the Zenith Fund. The availability of the Salomon Brothers U.S. Government
Series and Salomon Brothers Strategic Bond Opportunities Series is subject to
any necessary state insurance department approvals. (See "The Variable
Account.")
FACE AMOUNT. The amount of the initial premium.
INVESTMENT START DATE. This is the latest of the date NEVLICO receives the
initial premium for the Policy, the date when the last Part II of the Policy
application or the Supplement to the Part I Application is signed, if any is
required, and the Policy Date. It is the date when an amount is first provided
for investment under the Policy. (See "Amount Provided for Investment Under
the Policy.")
ISSUE AGE. The age of an insured as of the last birthday on or before the
Policy Date. In the case of a Last Survivor Policy, "issue age" refers to the
joint equal age assigned to both insureds.
LAST SURVIVOR POLICY. A Policy providing for the payment of a death benefit
on the last of two named insureds to die.
MINIMUM GUARANTEED DEATH BENEFIT. The minimum guaranteed death benefit on
any day is the greater of total premiums paid or the cash value as of the most
recent five-year anniversary of the Policy Date, as adjusted for any interim
premium payments or withdrawals. See "Death Benefit."
MONTHLY DEDUCTION. The Monthly Deduction is the aggregate amount of charges
deducted from the Policy's cash value on each Monthly Deduction Date and
includes the monthly cost of insurance charge, the monthly administrative
charge, the monthly maintenance charge for certain Policies, the mortality and
expense risk charge, and during the first ten Policy Years, the monthly sales
charge and monthly state premium tax charge. Upon surrender, lapse or partial
surrender, the applicable portion of the Monthly Deduction will also be
deducted from the cash value. (See "Charges and Expenses.")
MONTHLY DEDUCTION DATE. The last day of each Policy Month.
NET ADDITIONAL PAYMENT. Each net additional payment is equal to the
additional payment made less the applicable sales charge and state premium tax
charge.
NET CASH VALUE. On any day, the Policy's net cash value is equal to the cash
value for that day, reduced by any outstanding Policy loan balance and also
reduced by any Surrender Charge that would apply on surrender. (See "Cash
Value.")
NET INVESTMENT EXPERIENCE. For any period, a Sub-Account's net investment
experience equals the investment experience of the underlying Eligible Fund's
shares for the same period. (See "Net Investment Experience.")
4
<PAGE>
POLICY DATE. If you submit the initial premium payment with the application
or during the underwriting process, the Policy Date is generally the later of
the date when the last Part II of the application or the Supplement to the
Part I Application is signed, if any is required, and receipt of the premium
payment. If you do not submit the initial premium with the application or
during the underwriting process, the Policy Date will generally be the date
NEVLICO receives the initial premium payment for the Policy. The Policy Date
is the date used to determine all future cyclical periods under the Policy,
e.g., Policy Months and Policy Years.
POLICY LOAN BALANCE. Policy loans outstanding plus interest accrued to date.
PREFERRED SURRENDER AMOUNT. This amount may be surrendered from the Policy's
cash value during the Surrender Charge Period free of any Surrender Charge.
This amount is equal to the greater of (a) cash value in excess of initial
premium paid (minus any previous partial surrenders attributable to the
initial premium) and (b) 10% of the initial premium paid (minus previous
partial surrenders in that Policy Year).
PREMIUMS. Premiums include all payments you make under the Policy other than
loan repayments. (See "Premiums.")
RIGHT TO RETURN THE POLICY PERIOD. Within 10 days (or more where required by
applicable state insurance law) after you receive the Policy, you may cancel
the Policy by returning the Policy to NEVLICO or its agent. If you choose to
cancel the Policy, NEVLICO will refund any premiums paid (or any other amount
that is required by state insurance law) with interest at the rate currently
in use by NEVLICO.
SINGLE INSURED POLICY. A Policy providing for the payment of a death benefit
on the death of the insured named in the Policy.
STATE PREMIUM TAX CHARGE. This charge for state premium taxes is deducted
from your cash value on each Monthly Deduction Date for the first ten Policy
Years, as part of the Monthly Deduction. If you make an additional payment, a
charge for state premium taxes is deducted from the payment before allocation
to the Sub-Accounts. (See "Charges and Expenses.")
SURRENDER CHARGE. If, during the Surrender Charge Period, a Policy is
totally surrendered or lapses or a partial surrender (other than a preferred
partial surrender) is made, a Surrender Charge is taken from the cash value.
The surrender charge is a deferred sales charge attributable to the initial
premium. (See "Surrender Charge.")
SURRENDER CHARGE PERIOD. The Surrender Charge Period is the first nine
Policy Years.
YOU. When used in this prospectus, "you" refers to the Policy Owner.
ZENITH FUND. The New England Zenith Fund.
5
<PAGE>
INTRODUCTION TO THE POLICIES
THE POLICIES
The individual modified single premium variable life insurance policies
offered by this prospectus are designed to provide lifetime insurance coverage
for the insured(s) named in the Policy. They are not offered primarily as an
investment.
The following list provides a brief description of the basic features of the
Policy. These and other features of the Policy are explained in more detail
throughout the prospectus. You should be sure to read the entire prospectus
for more complete information.
-- PREMIUM PAYMENTS. You must pay an initial premium at least equal to our
minimum single premium requirements. After the first Policy Year, you
may make additional payments, subject to certain restrictions and
limitations.
-- INVESTMENT OF PREMIUMS. After an initial period in the Money Market Sub-
Account, your initial premium is invested according to your instructions
in one or more of the Sub-Accounts of the Variable Account corresponding
to mutual fund portfolios. (See "Amount Provided for Investment In the
Policy.") Any net additional payments will be invested according to your
instructions in the Sub-Accounts. (See "Allocation of Premiums" and
"Investment Options.")
-- AVAILABLE PORTFOLIOS. The mutual fund portfolios available to you under
the Policy include several common stock funds, including a fund which
invests primarily in foreign securities, three bond funds, one managed
fund, a balanced fund, and a money market fund, subject to any necessary
state insurance department approvals. (See "Investments of the Variable
Account.")
-- LIMITS ON ALLOCATIONS. You may allocate your Policy's cash value to a
maximum of 10 Sub-Accounts.
-- TRANSFERS. Once fifteen days have passed after we mail the confirmation
for the initial premium payment, you may transfer portions of the
Policy's cash value among the Sub-Accounts. Currently, you are permitted
twelve transfers each Policy Year without NEVLICO's consent. You will
never be permitted less than four transfers each Policy Year without
NEVLICO's consent (except for Policies issued in New York, where the
minimum number of transfers permitted each Policy Year will never be
less than twelve). (See "Transfer Option.")
-- FLUCTUATING CASH VALUE. The cash value of the Policy will vary daily
based on, among other things, the net investment experience of the Sub-
Accounts to which amounts have been allocated. The cash value is not
guaranteed. You bear the investment risk with respect to the cash value.
(See "Cash Value" and "Charges and Expenses.")
-- DEATH BENEFIT. The death benefit is the greater of the variable death
benefit and the minimum guaranteed death benefit. (See "Death Benefit.")
-- POLICY LOANS AND PARTIAL SURRENDERS. A loan privilege is available under
the Policy. Partial surrenders also are allowed. (See "Loan Privilege"
and "Partial Surrenders.")
-- FEDERAL INCOME TAX CONSEQUENCES. Death benefits paid to the beneficiary
under a life insurance contract generally are not subject to Federal
income tax. Under current law, undistributed increases in cash value of
a life insurance contract generally are not taxable. (See "Tax
Considerations.") In almost all situations, the Policies are expected to
be treated as modified endowment contracts. (See "Tax Treatment of Loans
and Other Distributions.") Pre-death distributions (including partial
surrenders and loans) from a modified endowment contract are included in
income on an income first basis, and a 10% penalty tax may be imposed on
income distributed before the Policy Owner attains age 59 1/2. (See "Tax
Considerations.")
COMPARISON TO OTHER POLICIES AND OTHER INVESTMENTS
In many respects the Policies are similar to fixed-benefit life insurance.
Like fixed-benefit life insurance, the Policies offer a death benefit and
provide a cash value, loan privileges and surrender values.
The Policies are different from fixed-benefit life insurance in that the
death benefit will in most cases, and the cash value will always, vary to
reflect the investment experience of the selected Sub-Accounts of the Variable
Account.
6
<PAGE>
The Policies are designed to provide insurance protection. Although the
underlying mutual fund portfolios to which cash value may be allocated invest
in securities similar to those in which mutual funds available directly to the
public invest, in many ways the Policies differ from mutual fund investments.
The main differences are:
-- The Policy provides a death benefit based on NEVLICO's assumption of an
actuarially calculated risk.
-- If the net cash value is not sufficient to pay a Monthly Deduction
because there is an excess Policy loan, the Policy will lapse with no
value unless a payment is made. If the Policy lapses when Policy loans
are outstanding, adverse tax consequences may result.
-- In addition to sales charges, insurance-related charges not associated
with mutual fund investments are deducted from values of the Policy and
from any additional premiums. These charges include various insurance,
risk, administrative and state premium tax charges. (See "Charges and
Expenses.")
-- The Variable Account, not the Policy Owner, owns the mutual fund shares.
-- Federal income tax liability on any earnings on the mutual fund
investment is deferred until you receive a distribution from the Policy.
Transfers from one underlying fund portfolio to another are accomplished
without tax liability under current law.
-- Dividends and capital gains are automatically reinvested.
The chart on the following pages shows how the Policy operates.
7
<PAGE>
DIAGRAM OF POLICY
- --------------------------------------------------------------------------------
PREMIUM PAYMENTS
--Minimum initial premium required is $10,000.
--Additional payments may be paid after the first Policy
Year, within limits. See page 13.
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
DEDUCTIONS FROM PREMIUMS BEFORE ALLOCATION
-- From initial premium: NONE
-- From additional payments:
-- 6.5% charge for sales load expense (reduced to 5.10%
for additional payments on Policies with initial
premiums of $1,000,000 or more).
-- 2.5% charge for state premium tax. See page 21.
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
INVESTMENT OF PREMIUMS
-- You direct the allocation of initial premiums and any net additional
payments among 13 Sub-Accounts of the Variable Account. See page 14 for
rules and limits on allocations.
-- The Sub-Accounts invest in corresponding portfolios of the New England
Zenith Fund. See page 26. Portfolios available are:
Back Bay Advisors Bond Income Series Westpeak Value Growth Series
Back Bay Advisors Money Market Series Westpeak Stock Index Series
Back Bay Advisors Managed Series Alger Equity Growth Series
Loomis Sayles Avanti Growth Series Venture Value Series
Loomis Sayles Small Cap Series Salomon Brothers U.S. Government
Loomis Sayles Balanced Series Series*
Draycott International Equity Series Salomon Brothers Strategic Bond
Opportunities Series*
--------
* (available subject to any necessary state insurance department
approvals)
- --------------------------------------------------------------------------------
8
<PAGE>
- --------------------------------------------------------------------------------
CASH VALUE
-- Cash value is equal to the initial premium and any net additional
payments, as adjusted each day the New York Stock Exchange is open to
reflect Sub-Account net investment experience, charges deducted and other
Policy transactions (such as transfers and partial surrenders). See page
17.
-- Cash value varies from day to day. There is no minimum guaranteed cash
value. The Policy may lapse if there is a Policy loan. See page 18.
-- Cash value can be transferred among the Sub-Accounts. See page 15 for
rules and limits. Policy loans reduce the amount available for
allocations and transfers.
-- Dollar cost averaging and asset rebalancing programs are available. See
page 15-16.
-- Cash value is the starting point for calculating certain values under a
Policy, such as the net cash value and the death benefit.
- --------------------------------------------------------------------------------
DEDUCTIONS FROM CASH VALUE
--Monthly Deduction from cash value for:
-- cost of insurance (currently calculated as a percentage of cash value
at an annual rate, depending on the issue age and risk class of the
insured, ranging from:
Single Insured Policy: 0.45% to 1.25% for standard risk class
(0.70% to 1.90% for substandard risk class)
Last Survivor Policy: 0.25% to 1.05% for standard risk class (0.40%
to 1.60% for substandard risk class)
-- Administrative charge, calculated as a percentage of cash value at an
annual rate of 0.35% (currently reducing to 0.10% after ten years).*
-- During first ten Policy Years, sales charge and state premium tax
charge, calculated as percentages of cash value at annual rates of
0.40% and 0.25%, respectively.*
-- Mortality and expense risk charge, calculated as a percentage of cash
value at an annual rate of 0.90%.
-- For Policies with cumulative premiums less than $50,000, a Monthly
Maintenance Charge of $2.50 per month also is included in the Monthly
Deduction.
--------
* For Policies with initial premiums of $1,000,000 or more, the 0.40%
sales charge and the 0.25% state premium tax charge will be waived, and
the 0.35% Administrative Charge currently will be reduced to 0.10% in
all Policy Years.
See page 21.
--Investment advisory fees and fund expenses are deducted from the assets of
each Fund. See page 30.
- --------------------------------------------------------------------------------
- ------------------------------------- --------------------------------------
CASH VALUE BENEFITS DEATH BENEFITS
-- Loans may be taken for amounts -- Income tax free to Beneficia-
up to 90% of net cash value at ry. (See "Tax Considera-
a net interest rate charge of tions".)
0.75%. Preferred loans are -- Available as lump sum or under
currently available (with a a variety of payment options.
net interest rate charge of -- Greater of variable death ben-
0%). See page 18 for rules and efit or minimum guaranteed
limits. death benefit.
-- The Policy may be surrendered -- Variable death benefit is
in full at any time for its determined by dividing the
net cash value, less the cash value by the applica-
Monthly Deduction to the date ble net single premium.
of surrender. A declining See page 16.
sales charge of up to 8.0% of
the initial premium will apply -- Minimum guaranteed death
to a full surrender made dur- benefit guarantees the
ing the first nine Policy initial premium plus addi-
Years. Federal taxes and a tax tional payments, less ad-
penalty also may apply. See justments for partial sur-
page 19. renders, as long as there
is not an excess Policy
-- Partial surrenders may be loan. See page 18. On each
made. A pro rata portion of five-year anniversary of
the Surrender Charge may apply the Policy Date up to age
on partial surrenders made 75, the minimum guaranteed
during the first nine Policy death benefit will be re-
Years. Federal taxes and a tax set as the greater of the
penalty also may apply. See minimum guaranteed death
page 19 for rules and limits. benefit before the recal-
culation, and the cash
-- Preferred surrender amounts value on that date. See
(with no surrender charges ap- page 17. Proceeds paid
plicable) are available. would be reduced by any
Policy loan balance.
-- Payment options available. See
page 20.
- ------------------------------------- --------------------------------------
9
<PAGE>
AVAILABILITY OF THE POLICY
Generally, the Policies may be issued on the lives of insureds from the
issue ages of 20 to 80. In the case of a Single Insured Policy, the proposed
insured must meet NEVLICO's underwriting and other criteria for issuance. In
the case of a Last Survivor Policy, both of the insureds must meet those
criteria. (See "Applying for a Policy.")
POLICY CHARGES
-- DEDUCTIONS FROM INITIAL PREMIUM. NEVLICO deducts no charges from the
initial premium before allocation to the Variable Account, although a
monthly sales charge and state premium tax charge are deducted as part
of the Monthly Deduction during the first ten Policy Years, and a
Surrender Charge applies during the Surrender Charge Period (the first
nine Policy Years).
-- DEDUCTIONS FROM ADDITIONAL PAYMENTS. NEVLICO will deduct the following
charges from an additional payment before allocation of the net
additional payment to the Sub-Accounts you select:
-- 6.5% sales charge (reduced to 5.10% for Policies with Initial
Premiums of $1,000,000 or more).
-- 2.5% state premium tax charge.
-- MONTHLY DEDUCTION DEDUCTED FROM CASH VALUE. NEVLICO deducts a charge
from the cash value on each Monthly Deduction Date after the Policy
Date. This charge is the aggregate of the following charges, shown below
at their current annual rates:
-- Cost of insurance charge,* currently ranging from:
Single Insured Policy: 0.45% to 1.25% for standard risk class
(0.70% to 1.90% for substandard risk class)
Last Survivor Policy: 0.25% to 1.05% for standard risk class
(0.40% to 1.60% for substandard risk class)
-- 0.35% Administrative Charge (currently reduced to 0.10% after the
first ten Policy Years)**
-- 0.40% sales charge (deducted during the first ten Policy Years
only)**
-- 0.25% state premium tax charge (deducted during the first ten Policy
Years only)**
-- 0.90% mortality and expense risk charge
-- For Policies with cumulative premiums less than $50,000, a $2.50
Monthly Maintenance Charge also is included in the Monthly Deduction
- --------
* No cost of insurance charge is deducted on or after the Policy Anniversary
when the age of the insured(s) is equal to 100.
** For Policies with initial premiums of $1,000,000 or more, the 0.40% sales
charge and 0.25% premium tax charge for the initial premium will be waived,
and the 0.35% Administrative Charge currently will be reduced to 0.10% in
all Policy Years.
Each charge, except the $2.50 Monthly Maintenance Charge, is calculated as a
percentage of cash value on the Monthly Deduction Date. Each charge is
deducted pro rata from the cash value in the Sub-Accounts.
The charges shown above may be changed to the following extent. The current
cost of insurance charges are guaranteed not to exceed the maximum cost of
insurance charges permitted under the 1980 Commissioners' Standard Ordinary
Smoker/Nonsmoker Tables (or multiples of or additives to, in the case of
substandard classifications). The rate of the state premium tax charge
deducted as part of the Monthly Deduction will be adjusted downward
proportionately if cash value increases as a result of an additional payment.
The sales charge also will be monitored so that the total dollar amount
deducted, as part of the Monthly Deduction and any Surrender Charge, does not
exceed 9.0% of the initial premium. The Administrative Charge is guaranteed
not to exceed an annual rate of 0.35% of cash value. The $2.50 Monthly
Maintenance Charge will apply only if cumulative premiums paid are less than
$50,000, and will terminate if cumulative premiums paid exceed $50,000.
-- CHARGES DEDUCTED FROM ELIGIBLE FUND ASSETS. The value of shares of the
Eligible Funds reflect charges and deductions from assets for investment
advisory services and fund operating expenses.
The Zenith Fund Series incur charges for advisory fees and certain other
expenses. Under a voluntary expense cap by TNE Advisers for each of the Back
Bay Advisors Bond Income, Back Bay Advisors Money Market, Back Bay Advisors
Managed, Westpeak Stock Index, Westpeak Value Growth and Loomis Sayles Avanti
Growth Series, TNE Advisers will bear those expenses (other than the
management fee) that exceed 0.15% of average daily net assets; for the Loomis
Sayles Small Cap Series, TNE Advisers will bear all expenses that exceed 1.00%
of average daily net assets. For the remaining Zenith Fund
10
<PAGE>
Series, TNE Advisers, under a voluntary expense deferral arrangement, will
bear those expenses (other than the management fee) which exceed a certain
limit in the year in which they are incurred and will charge those expenses to
the series in a future year when actual expenses of the series are below the
limit. The expense cap and expense deferral arrangement may be terminated at
any time.
The following table shows the annual operating expenses for each Series,
based on anticipated expenses for 1996, after giving effect to the applicable
expense cap or expense deferral arrangement:
ANNUAL OPERATING EXPENSES
(AS A PERCENTAGE OF AVERAGE NET ASSETS AFTER EXPENSE CAP)
<TABLE>
<CAPTION>
BACK BAY BACK BAY LOOMIS LOOMIS
ADVISORS ADVISORS BACK BAY SAYLES SAYLES WESTPEAK WESTPEAK
BOND MONEY ADVISORS AVANTI SMALL VALUE STOCK
INCOME MARKET MANAGED GROWTH CAP GROWTH INDEX
SERIES SERIES SERIES SERIES SERIES SERIES SERIES
-------- -------- -------- ------ ------ -------- --------
<S> <C> <C> <C> <C> <C> <C> <C>
Management Fee.......... .40% .35% .50% .70% 1.00% .70% .25%
Other Expenses.......... .15% .15% .14% .15% -- .15% .15%
---- ---- ---- ---- ----- ---- ----
Total Operating Ex-
penses............. .55% .50% .64% .85% 1.00% .85% .40%
==== ==== ==== ==== ===== ==== ====
</TABLE>
ESTIMATED ANNUAL OPERATING EXPENSES
(AS A PERCENTAGE OF AVERAGE NET ASSETS AFTER EXPENSE DEFERRAL)
<TABLE>
<CAPTION>
SALOMON
SALOMON BROTHERS
LOOMIS ALGER BROTHERS STRATEGIC
SAYLES DRAYCOTT EQUITY VENTURE U.S. BOND
BALANCED INTERNATIONAL GROWTH VALUE GOVERNMENT OPPORTUNITIES
SERIES EQUITY SERIES SERIES SERIES SERIES SERIES
-------- ------------- ------ ------- ---------- -------------
<S> <C> <C> <C> <C> <C> <C>
Management Fee.......... .70% .90% .75% .75% .55% .65%
Other Estimated Ex-
penses................. .15% .40% .15% .15% .15% .20%
---- ----- ---- ---- ---- ----
Total Estimated Op-
erating Expenses... .85% 1.30% .90% .90% .70% .85%
==== ===== ==== ==== ==== ====
</TABLE>
-- SURRENDER CHARGE. If the Policy is surrendered or lapses or a partial
surrender is taken during the first nine Policy Years (the Surrender
Charge Period), a Surrender Charge may be deducted. The Surrender Charge
is a deferred sales charge. The amount of this charge declines over the
course of the Surrender Charge Period. The table below shows the
Surrender Charge as a percentage of the portion of the amount
surrendered subject to the Surrender Charge:
<TABLE>
<CAPTION>
POLICY YEAR CHARGE
----------- ------
<S> <C>
1............................... 8.0%
2............................... 8.0%
3............................... 7.0%
4............................... 6.0%
5............................... 5.0%
6............................... 4.0%
7............................... 3.0%
8............................... 2.0%
9............................... 1.0%
10............................... 0.0%
</TABLE>
The Surrender Charge is deducted from the amount surrendered.
During the Surrender Charge period, a partial surrender is taken first from
the "preferred surrender amount" free of any Surrender Charge and then from
the cash value subject to the Surrender Charge. The "preferred surrender
amount" is equal to the greater of (a) cash value on the date of surrender in
excess of the initial premium paid (minus any previous partial surrenders
attributable to the initial premium) and (b) 10% of the initial premium paid
(minus previous partial surrenders in that Policy Year).
11
<PAGE>
If you make a full surrender during the Surrender Charge Period, the preferred
surrender amount will be deducted from the amount of the full surrender before
the Surrender Charge is calculated.
For more information concerning the Surrender Charge, see "Surrender
Charge."
For more information concerning the charges and expenses associated with the
Policy, see "Charges and Expenses."
RIGHT TO RETURN THE POLICY
You may cancel the Policy within 10 days (or more where required by
applicable state insurance law) after you receive the Policy. The Policy may
be returned to NEVLICO or its agent. Insurance coverage ends as soon as the
Policy is returned (as determined by its postmark, if the Policy is mailed).
If you choose to cancel the Policy, NEVLICO will refund any premiums paid (or
any other amount that is required by state insurance law) with interest at the
rate currently in use by NEVLICO.
RECEIPT OF COMMUNICATIONS AND PAYMENTS AT NEVLICO'S ADMINISTRATIVE OFFICE
NEVLICO will treat your request for a Policy transaction, or your submission
of a payment, as received at the Administrative Office if it is received there
before the close of regular trading on the New York Stock Exchange on that
day. If it is received after that time, or if the New York Stock Exchange is
not open that day, then it will be treated as received on the next day when
the New York Stock Exchange is open.
NEVLICO AND THE NEW ENGLAND
NEVLICO was organized as a stock life insurance company in Delaware in 1980
and is licensed to sell life insurance in all states, the District of Columbia
and Puerto Rico. NEVLICO's Home Office is in Wilmington, Delaware and its
Administrative Office is at 501 Boylston Street, Boston, Massachusetts 02116.
NEVLICO's mailing address is: P.O. Box 9116, Boston, Massachusetts 02117.
NEVLICO is a wholly-owned subsidiary of The New England, which was organized
in Massachusetts in 1835. The New England is the oldest chartered mutual life
insurance company in the United States. On December 31, 1996, The New England
had over $16 billion of assets and over $62 billion of life insurance in
force. As of December 31, 1996, The New England and its affiliates had over
$86 billion in assets under management. As of December 31, 1996, the value of
The New England's investment in NEVLICO was $142.7 million. It is expected
that The New England may from time to time contribute additional amounts to
NEVLICO; however, The New England is under no obligation to do so, and its
assets do not support the benefits under the Policies. NEVLICO may reinsure a
portion of a Policy's death benefit with The New England.
The New England and Metropolitan Life Insurance Company ("MetLife") have
entered into an agreement to merge, with MetLife to be the survivor of the
merger. The merger is conditioned upon, among other things, approval by the
policyholders of The New England and MetLife and receipt of certain regulatory
approvals. If the merger is consummated, NEVLICO will become a direct or
indirect wholly-owned subsidiary of MetLife. NEVLICO is not expected to be
affected by the merger except to the extent that assets of The New England may
be transferred to NEVLICO in view of the merger.
PREMIUMS
APPLYING FOR A POLICY
Individuals wishing to purchase a Policy must submit an application and
provide evidence of insurability of the proposed insured(s). The initial
premium also must be paid before the Policy is issued. A Single Life Policy
will be issued for an insured only if the insured is between the issue ages of
20 to 80 and satisfies our insurability requirements. A Last Survivor Policy
will be issued on two insureds only if each of them is between the issue ages
of 20 and 80 and each of them satisfies our insurability requirements. The
ages of the two insureds may not be more than nine years apart on the Policy
Date.
Before accepting an application, NEVLICO conducts underwriting to determine
insurability. The amount of the initial premium and the age of the insured(s)
determines whether the insured initially may qualify for "simplified
underwriting" at issue, which entails completion of a written questionnaire
concerning the insured's health but does not entail a medical examination, or
more detailed underwriting.
12
<PAGE>
NEVLICO reserves the right to reject an application or premium for any
reason. If a Policy is not issued, any premium payment submitted will be
returned to you plus interest at the rate currently in use by NEVLICO. If a
Policy is issued, the Policy will be effective on the Policy Date.
PREMIUM PAYMENTS
The minimum initial premium for a Policy is $10,000. You may purchase a
Policy with the proceeds of another life insurance policy, provided that the
following conditions are met. First, the applicable application forms must be
completed. Second, if the value to be applied from the existing policy to a
Policy is subject to a policy loan, then an additional amount of at least
$10,000 (above the amount of the Policy loan) must be submitted as part of the
initial premium, and any loan remaining against the new Policy cannot exceed
40% of the cash value of the Policy at issue. It may not be advantageous to
replace existing insurance with a Policy.
Additional payments may be made until the age of the insured(s) is equal to
100, subject to our underwriting requirements and the following rules. Except
with respect to additional payments required in a grace period (see "Lapse and
Reinstatement"), an additional payment must be at least $1,000, and only one
additional payment may be made each Policy Year beginning with the second
Policy Year. You may pay premiums by check or money order. A payment received
after issuance of the Policy while a loan is outstanding generally is treated
first as repayment of Policy loan interest, second as repayment of a Policy
loan, and last as an additional payment, unless you designate otherwise in
writing when submitting the payment to NEVLICO. (See "Effect of Policy Loan.")
If you have a Policy loan, it may be more advantageous to repay the loan than
to make an additional payment, because an additional payment is subject to
sales and state premium tax charges, whereas the loan repayment is not subject
to any charges. (See "Loan Privilege" and "Deductions from Premiums.")
No additional payments may be made on or after age 100 of the insured(s),
except as may be required in a grace period. (See "Lapse and Reinstatement.")
The tax consequences associated with continuing a Policy beyond age 100 of the
insured(s) are unclear. A tax advisor should be consulted on this issue.
If acceptance of an additional payment would immediately increase the death
benefit by more than it would increase the cash value, we will require
satisfactory evidence of insurability before accepting it. If the payment
would not so affect the death benefit, we will accept it without underwriting.
However, we reserve the right to reject an additional payment for any reason.
If an additional payment is accepted, NEVLICO will credit your net additional
payment, after deductions for sales and state premium tax charges, to your
Policy's cash value as of the date the payment is received at NEVLICO's
Administrative Office, if underwriting was not required, or the date
underwriting was completed if underwriting was required. (See "Allocation of
Premiums," "Charges and Expenses," and "Receipt of Communications and Payments
at NEVLICO's Administrative Office.")
If an additional payment is accepted, a proportional downward adjustment
will be made in the rate of the state premium tax charge deducted as part of
the Monthly Deduction. (See "Charges and Expenses" and Appendix C.)
RIGHT TO RETURN THE POLICY
You may cancel the Policy within 10 days (or more where required by
applicable state insurance law) after you receive the Policy. The Policy may
be returned to NEVLICO or its agent. Insurance coverage ends as soon as the
Policy is returned (as determined by its postmark, if the Policy is mailed).
If you choose to cancel the Policy, NEVLICO will refund any premiums paid (or
any other amount that is required by state insurance law) with interest at the
rate currently in use by NEVLICO.
LAPSE AND REINSTATEMENT
As a single premium policy, the Policy is designed to be fully paid-up when
issued. Accordingly, it will not lapse, regardless of adverse investment
experience, unless there are excessive Policy loans. See "Policy Loans." If a
Policy loan is outstanding, and the net cash value on a Monthly Deduction Day
is not enough to cover the entire Monthly Deduction for that Policy Month, the
Policy will be in default. NEVLICO will notify you of the amount due to
continue the Policy. The Policy provides a 62-day grace period from the date
the Monthly Deduction was due (unless otherwise provided by state law) for
paying an additional payment in an amount sufficient to cover three months of
Monthly Deductions and loan interest due after the notice is sent. During the
grace period, insurance coverage continues under your Policy, but if the
insured dies (in the case of a Last Survivor Policy, if the last surviving
insured dies) before the grace period payment is made, NEVLICO will deduct
from the death proceeds the portion of the unpaid Monthly Deduction(s) for the
period prior to the date of death.
13
<PAGE>
If your Policy has lapsed, it may be reinstated within seven years after the
date of lapse. If more than seven years have passed, or if you have
surrendered the Policy, NEVLICO's consent is required to reinstate.
Reinstatement in all cases is subject to payment of certain charges described
in the Policy and generally requires evidence of insurability that is
satisfactory to NEVLICO. If a Policy lapses and is reinstated, the period the
Policy was lapsed will not count for purposes of determining (i) the Surrender
Charge on any date after reinstatement; (ii) whether the ten-year period
during which the Monthly Deduction includes deductions for sales charges and
state premium taxes is in effect; and (iii) whether the ten-year period during
which higher administrative charges are deducted is in effect. For the purpose
of determining the dates on which the minimum guaranteed death benefit will be
recalculated, the period the Policy was lapsed will count. If the minimum
guaranteed death benefit would have been recalculated during the period the
Policy was lapsed, it will be recalculated upon reinstatement.
ALLOCATION OF PREMIUM PAYMENTS AND TRANSFER OF CASH VALUE
ALLOCATION OF PREMIUM PAYMENTS
The initial premium will be allocated to the Money Market Sub-Account as of
the latest of the Policy Date, the date when the last Part II of the
application for the Policy or the Supplement to the Part I Application is
signed, if any is required, and the date the initial premium is received by
NEVLICO. NEVLICO will mail you a confirmation for the initial premium (see
"Right to Return the Policy") when your application for the Policy has been
approved and the initial premium has been received, and fifteen days after the
confirmation has been mailed, the cash value in the Money Market Sub-Account
will be allocated to the Sub-Accounts according to your instructions. (See
"Investment Options.") Therefore, your selection of Sub-Accounts in the
application does not take effect until after the end of the initial period
described above, during which the cash value is allocated to the Money Market
Sub-Account.
Allocations of premium can be made to a maximum of 10 Sub-Accounts at any
one time. A minimum of 10% of the premium must be allocated to each Sub-
Account selected. Percentages allocated must be whole numbers.
You select the initial premium allocation when you apply for a Policy. This
allocation will be used for any additional payments, unless you specify
otherwise when submitting the payment. You also may change the allocation
instructions for future payments at any time thereafter, provided that your
Policy's cash value is distributed among no more than 10 Sub-Accounts at any
one time. The change will be effective for additional payments accepted on or
after the date when NEVLICO receives your instructions. The portion of an
additional payment to be applied to each Sub-Account chosen must be a whole
percent not less than 10. You may change your instructions by telephone or by
written request in a form satisfactory to NEVLICO. (See "Receipt of
Communications and Payments at NEVLICO's Administrative Office.") See
"Requests" below for information on how to request a transfer or reallocation
by telephone.
AMOUNT PROVIDED FOR INVESTMENT UNDER THE POLICY
The initial premium is first invested under the Policy as of the investment
start date. The investment start date is the latest of: the date when NEVLICO
first receives the premium for the Policy, the date when the last Part II of
the Policy application or the Supplement to the Part I Application is signed,
if any is required, and the Policy Date. (For this purpose only, receipt of
the premium means receipt by a NEVLICO agent or, if a broker-dealer other than
New England Securities is involved, by NEVLICO.)
If you pay the initial premium with the application or during the
underwriting process, the Policy Date is the later of the date when the last
Part II of the application or the Supplement to the Part I Application is
signed, if any is required, and receipt of the premium payment. In this case
the Policy Date and investment start date are the same.
If you pay the initial premium with the application, the insured will be
covered under a temporary insurance agreement for a limited period that is
described in the temporary insurance agreement form. Generally, coverage under
the temporary insurance agreement begins on the later of the date when NEVLICO
receives the premium payment for the Policy and the date when the last Part II
of the application or the Supplement to the Part I Application is signed, if
any is required. The maximum amount of coverage provided is the lesser of the
amount of insurance applied for and $500,000 for standard and preferred risks
($250,000 for substandard risks and $50,000 for persons who are determined to
be uninsurable). There may be variations to these provisions required by state
law.
If a Policy is issued, Monthly Deductions, including cost of insurance
charges, begin as of the first Monthly Deduction Date, even if the Policy's
issuance was delayed due to underwriting requirements, and will be in amounts
based on the face amount
14
<PAGE>
of the Policy issued, even if the temporary insurance coverage received during
the underwriting period was for a lesser amount. If NEVLICO declines an
application, it will refund the premium payment made plus interest at the rate
currently in use by NEVLICO.
If you do not submit the initial premium with the application or during the
underwriting process, the Policy Date will generally be the date NEVLICO
receives the initial premium payment for the Policy and will be the same as
the investment start date. However, at your request and under limited
circumstances, NEVLICO may assign your Policy a Policy Date that is prior to
the investment start date in this situation. No charges will be deducted and
no interest will be credited to the Policy for the period between the Policy
Date and the investment start date.
TRANSFER OPTION
Beginning fifteen days after NEVLICO mails the confirmation for the initial
premium, you may transfer your Policy's cash value among the Sub-Accounts.
Currently, you are permitted twelve transfers each Policy Year without
NEVLICO's consent. You will never be permitted less than four transfers each
Policy Year without NEVLICO's consent (except for Policies issued in New York,
where the minimum number of transfers permitted each Policy Year will never be
less than twelve). Currently, NEVLICO's rules for transfers require that the
amount transferred from any Sub-Account must be at least $100. (If the full
amount of cash value in a Sub-Account is less than $100, that full amount may
be transferred). Currently, all transfers are subject to a maximum of $500,000
per transfer. In applying the $500,000 limit, NEVLICO will treat as one
transfer all transfers that you request on the same day for all Policies you
own. If the $500,000 limitation is exceeded for multiple transfers requested
on the same day that are treated as a single transfer, no amount of the
transfer will be executed by NEVLICO.
A transfer will be effective as of the date when NEVLICO receives the
transfer request at its Administrative Office. (See "Receipt of Communications
and Payments at NEVLICO's Administrative Office.") However, you should be
aware that because transfer limitations may prevent you from making a transfer
on the date you want to, your Policy's cash value may in the future be lower
than it would have been had the transfer been made on the desired date.
For transfers that NEVLICO determines to be based on "market-timing" (e.g.,
transfers under different Policies that are being requested under Powers of
Attorney with a common attorney-in-fact or that are in NEVLICO's determination
based on the recommendation of a common investment adviser or broker-dealer),
the current transfer limitation is one transfer every 30 days, each transfer
subject to a maximum of $500,000. In applying the limitation of one $500,000
transfer every 30 days, NEVLICO will treat as one transfer all transfers
requested under different Policies that are being requested under Powers of
Attorney with a common attorney-in-fact or that are, in NEVLICO's
determination, based on the recommendation of a common investment adviser or
broker-dealer. If the $500,000 limitation is exceeded for multiple transfers
requested on the same day that are treated as a single transfer, no amount of
the transfer will be executed by NEVLICO. If a transfer is executed under one
Policy and, within the next 30 days, a transfer request for another Policy is
determined by NEVLICO to be related to the executed transfer under this
paragraph's rules, the transfer request will not be executed by NEVLICO. (In
order for it to be executed, it would need to be requested again after the 30-
day period and it, along with any other transfer requests that are
collectively treated as a single transfer, would need to total no more than
$500,000).
NEVLICO's interest in applying these limitations on the maximum number and
size of transfers is to protect the interests of both Policy Owners who are
not engaging in significant transfer activity and Policy Owners who are
engaging in such activity. NEVLICO has determined that the actions of Policy
Owners engaging in significant transfer activity among Sub-Accounts may cause
an adverse effect on the performance of the underlying Eligible Funds. The
movement of significant Sub-Account values from one Sub-Account to another may
prevent the appropriate Eligible Fund from taking advantage of investment
opportunities because it must maintain a significant cash position in order to
handle redemptions. Such movement may also cause a substantial increase in
Eligible Fund transaction costs that must be indirectly borne by Policy
Owners.
Policy Owners will be notified, in advance, of any change in the limitation
on the number or amount of transfers.
See "Transfer and Reallocation Requests" for information regarding transfers
made by written request and by telephone.
Your Policy's cash value may be distributed among no more than ten Sub-
Accounts at any one time.
DOLLAR COST AVERAGING
NEVLICO offers an automated transfer privilege referred to here as dollar
cost averaging. The main objective of dollar cost averaging is to shield
investments from short term price fluctuations. Since the same dollar amount
is transferred to selected
15
<PAGE>
Sub-Accounts each month, over time more purchases of Eligible Fund shares are
made when the value of those shares is low, and fewer shares are purchased
when the value is high. As a result, a lower than average cost of purchases
may be achieved over the long term. This plan of investing allows Owners to
take advantage of investment fluctuations, but does not assure a profit or
protect against a loss in declining markets.
Under this feature you may request that a certain amount of your cash value
be transferred on any selected business day of each month (or if not a day
when the New York Stock Exchange is open, the next such day), from any one
Sub-Account to one or more of the other Sub-Accounts, subject to the
limitation that cash value may not be allocated to more than 10 of the Sub-
Accounts at any one time. A minimum of $100 must be transferred to each Sub-
Account that you select under this feature. Currently, transfers made under
the dollar cost averaging program will not be counted against the 12 transfers
that may be made each year. You may select a dollar cost averaging program
when you apply for the Policy or at a later date by contacting NEVLICO's
Administrative Office. You may not participate in the dollar cost averaging
program while you are participating in the asset rebalancing program. (See
"Asset Rebalancing," below). You may cancel your use of the dollar cost
averaging program at any time prior to the monthly transfer date. Transfers
will continue until you notify us to stop making transfers or there no longer
is sufficient cash value in the Sub-Account from which you are transferring
cash value.
ASSET REBALANCING
NEVLICO offers an asset rebalancing program for cash value. Cash value
allocated to the Sub-Accounts can be expected to increase or decrease at
different rates. An asset rebalancing program automatically reallocates your
cash value among the Sub-Accounts each quarter to return the allocation to the
allocation percentages you specify. Asset rebalancing is intended to transfer
cash value from those Sub-Accounts that have increased in value to those that
have declined, or not increased as much, in value. Over time, this method of
investing may help a Policy Owner "buy low and sell high," although there can
be no assurance that this objective will be achieved. Asset rebalancing does
not guarantee profits, nor does it assure that an Owner will not have losses.
You may select an asset rebalancing program when you apply for the Policy or
at a later date by contacting NEVLICO's Administrative Office. You specify the
percentage allocations according to which your cash value will be reallocated
among the Sub-Accounts. You may not participate in the asset rebalancing
program while you are participating in the dollar cost averaging program. (See
"Dollar Cost Averaging," above). On the last day of each calendar quarter (or
if not a day when the New York Stock Exchange is open, the next such day), we
will transfer cash value among the Sub-Accounts to the extent necessary to
return the allocation to your specifications. Asset rebalancing will continue
until a written or telephone request to terminate is received at NEVLICO's
Administrative Office. Currently, transfers made under an asset rebalancing
program are not counted for purposes of the transfer rules described above.
TRANSFER AND REALLOCATION REQUESTS
You may request a Sub-Account transfer or change the allocation of net
additional payments by written request (which may be telecopied) to NEVLICO's
Administrative Office or by telephoning The New England. To request a transfer
or reallocation by telephone, you should contact your registered
representative or contact The New England at 1-800-200-2214. Requests for
transfers (up to NEVLICO's current limit each Policy Year) or reallocations by
telephone will be automatically permitted. NEVLICO and The New England will
use reasonable procedures, such as requiring certain identifying information
from the caller, tape recording the telephone instructions, and providing
written confirmation of the transaction, in order to confirm that instructions
communicated by telephone are genuine. Any telephone instructions reasonably
believed by The New England and NEVLICO to be genuine will be your
responsibility, including losses arising from any errors in the communication
of instructions. As a result of this policy, you will bear the risk of loss.
If NEVLICO and The New England do not employ reasonable procedures to confirm
that instructions communicated by telephone are genuine, they may be liable
for any losses due to unauthorized or fraudulent instructions.
DEATH BENEFIT
If the insured under a Single Insured Policy dies, NEVLICO will pay a death
benefit to the beneficiary. In the case of a Last Survivor Policy, no death
benefit will be paid unless and until both insureds have died.
HOW THE DEATH BENEFIT IS DETERMINED. The death benefit payable on any day is
the greater of the variable death benefit and the minimum guaranteed death
benefit. The variable death benefit is determined by dividing the Policy's
cash value by the applicable net single premium set by the Internal Revenue
Code. Net single premiums are based on the age, sex and
16
<PAGE>
smoker/nonsmoker status of the insured at the time of the calculation and
decline over time. Set forth below are net single premiums for selected ages
of male and female, nonsmoker insureds.
<TABLE>
<CAPTION>
NET SINGLE PREMIUM
-------------------------------
AGE MALE NONSMOKER FEMALE NONSMOKER
--- -------------- ----------------
<S> <C> <C>
30.............. .19992 .17824
40.............. .27992 .24926
50.............. .38723 .34338
60.............. .52085 .46422
70.............. .66655 .61117
</TABLE>
As an example of how the variable death benefit is calculated, assume that
the cash value of a Policy held by a 40-year-old male nonsmoker is $10,000.
The variable death benefit would be $35,724 ($10,000 divided by the applicable
net single premium of .27992).
MINIMUM GUARANTEED DEATH BENEFIT
The minimum guaranteed death benefit guarantees, regardless of investment
performance, that as long as there is not an "excess Policy loan," the death
benefit will never be less than the initial premium paid plus additional
payments, less adjustments for partial surrenders. On the Policy Date, the
minimum guaranteed death benefit is equal to the initial premium paid.
Thereafter, the minimum guaranteed death benefit will be increased by each
additional payment, and decreased proportionately by any partial surrenders.
The reduction at the time of a partial surrender will be based on the ratio of
the cash value after the surrender to the cash value before the surrender.
(See Appendix D for an example illustrating the effect of a partial surrender
on a Policy.) At the end of the fifth Policy Year and every five years
thereafter until the insured is (or insureds are) age 75, the guaranteed death
benefit will be recalculated. On each of these days, the guaranteed death
benefit is equal to the greater of: (i) the guaranteed death benefit before
the recalculation; and (ii) the cash value on the date of recalculation.
If, however, an "excess Policy loan" exists, the Policy may terminate. (See
"Loan Privilege" for the definition of "excess Policy loan.")
ADJUSTMENTS TO THE DEATH PROCEEDS PAYABLE
The death proceeds actually paid to the beneficiary are equal to the amount
of the death benefit determined on the date of the insured's death, reduced by
any Policy loan balance as of that date and by a pro rata portion of the
Monthly Deduction for the portion of the Policy month elapsed since the last
deduction prior to that date.
The death proceeds may also be adjusted if the insured's age (or an
insured's age under a Last Survivor Policy) was misstated in the application,
if death results from the insured's suicide (or an insured's suicide under a
Last Survivor Policy) within two years (or less if provided by state law) from
the Policy's Date of Issue, or if limits on the death benefit are imposed by
rider. (See "Limits to NEVLICO's Right to Challenge the Policy.")
PAYMENT OF DEATH BENEFIT PROCEEDS
Death benefit proceeds will be paid in one sum unless the Policy Owner or
payee chooses to put all or part of the proceeds under a payment option. (See
"Payment of Proceeds" and "Payment Options.") Death benefit proceeds also may
be paid pursuant to NEVLICO's Access Plus program. If the Access Plus program
is elected, an Access Plus account will be established at State Street Bank &
Trust Company at the time that death benefit proceeds are payable. The Access
Plus account provides convenient access to proceeds, which are maintained in
NEVLICO's general account, through checkbook privileges with State Street. A
beneficiary may elect to have death benefit proceeds paid through the Access
Plus program at any time prior to the payment of death benefit proceeds.
CASH VALUE AND CASH VALUE BENEFITS
CASH VALUE
Your Policy's cash value includes its cash value in the Variable Account
and, if you have an outstanding Policy loan, in NEVLICO's general account as a
result of the loan. (See "Loan Privilege.") The cash value reflects premium
payments, the net
17
<PAGE>
investment experience of the Policy's Sub-Accounts, interest credited on
amounts held in the general account as a result of a loan, amounts deducted
for Policy charges (including Monthly Deductions and any Surrender Charge that
applies if you make a partial surrender), partial surrenders and transfers
among the Policy's Sub-Accounts.
Your Policy's net cash value is the cash value on any day, reduced by any
Policy loan balance and also reduced by any applicable Surrender Charge. (See
"Loan Privilege," "Surrender Charge," and "Monthly Deduction Deducted from
Cash Value".) If you surrender your Policy, the net cash value will be reduced
by the applicable portion of the Monthly Deduction for the period from the
last deduction to the date of surrender.
The amount provided for investment in the Policy (i.e., the cash value) is
adjusted as of each day the New York Stock Exchange is open to reflect the net
investment experience of the Sub-Accounts for that day. The Policy's cash
value in the Variable Account may increase or decrease daily depending on the
net investment experience of the Policy's Sub-Accounts. Unfavorable investment
experience can reduce the net cash value to zero. Because there is no
guaranteed minimum cash value in the Variable Account, you bear the entire
investment risk with respect to cash value in the Variable Account.
NET INVESTMENT EXPERIENCE. The net investment experience of the Policy's
Sub-Accounts will affect the Policy's cash value and, in most circumstances,
the death benefit. The net investment experience of the Sub-Accounts is
determined as of the close of regular trading on the New York Stock Exchange
on each day when the Exchange is open for trading. A Sub-Account's net
investment experience for any period reflects the investment experience of the
underlying Eligible Fund shares for the same period. Currently, NEVLICO does
not deduct any charges from the Variable Account for federal or state income
taxes with respect to earnings or capital gains that may be attributable to
the Variable Account. Should NEVLICO determine that this type of tax will be
imposed, NEVLICO may make deductions from the Variable Account to pay these
taxes. The imposition of such taxes would result in a reduction of your cash
value. See "Daily Charges Deducted from Variable Account Assets" and "Charges
Deducted from Eligible Fund Assets.")
The investment experience of the Eligible Fund shares for any period is the
increase or decrease in their net asset value for the period, increased by the
amount of any dividends or capital gains distributions on the shares during
the period. Dividends and capital gains distributions on Eligible Fund shares
are reinvested in additional shares of the Eligible Fund and affect subsequent
investment experience.
LOAN PRIVILEGE
You may borrow all or part of the Policy's "loan value" once fifteen days
have elapsed after we mail the confirmation for the initial premium. NEVLICO
will make the loan as of the date when a loan request is received at NEVLICO's
Administrative Office. (See "Receipt of Communications and Payments at
NEVLICO's Administrative Office.") You should contact NEVLICO's Administrative
Office or a NEVLICO agent for information regarding the procedures to follow
for requesting a loan.
The Policy's loan value is equal to 90% (or more where required by state
law) of: the Policy's cash value minus the surrender charge. The amount of
loan value available to be borrowed at any time is reduced by the amount of
any Policy loan balance.
A Policy loan may result in adverse tax consequences. (See "Tax
Considerations.")
EFFECT OF POLICY LOAN. When Policy loan proceeds are paid to you, cash value
in the amount of the loan is taken from the Sub-Accounts and transferred to
NEVLICO's general account as collateral for the loan. When you make a loan
repayment, cash value held as collateral is transferred from the general
account back to the Sub-Accounts, and thereby increases the cash value in the
Sub-Accounts by the amount of the repayment. Unless you specify a different
allocation, cash value transferred for a Policy loan is taken from the Sub-
Accounts of the Variable Account in proportion to the cash value in each. All
loan repayments are allocated, unless you request otherwise, to repay the
loans made against the Sub-Accounts of the Variable Account in proportion to
the cash value in each.
The interest rate charged on Policy loans is 6.0% per year, accrues daily,
and is due on the Policy Anniversary. If not paid at that time, the interest
accrued on the loan is added to the loan, and an amount equal to the unpaid
interest is deducted from the Policy's cash value in the Sub-Accounts in
proportion to the amount in each. Amounts taken as collateral for a loan earn
interest at not less than a 5.25% rate per year. Currently, on preferred
loans, the rate credited is a 6.0% annual rate. "Preferred loans" are loans
that represent an amount less than or equal to the excess of cash value over
premiums paid (as adjusted for any partial surrenders). Interest earned on
amounts held in NEVLICO's general account as collateral for a Policy loan is
credited to the Policy's Sub-Accounts on the Policy Anniversary, in proportion
to the cash value in each.
18
<PAGE>
The amount taken from the Policy's Sub-Accounts as a result of a loan does
not participate in the investment experience of the Sub-Accounts. Therefore,
the death benefit and cash value of the Policy can be permanently affected by
a Policy loan, even if it is repaid. In addition, any proceeds payable under a
Policy are reduced by the amount of any outstanding Policy loan balance.
The following procedures will be applied to payments received while a Policy
loan is outstanding. Such a payment is treated first as a repayment of Policy
loan interest, then as repayment of a Policy loan, and last as an additional
payment (if no previous additional payment has been made in that Policy Year),
unless you designate otherwise in writing to NEVLICO. (If a previous
additional payment has been made in that Policy Year, the portion of the
payment in excess of any outstanding Policy loan balance will be returned). If
a Policy loan is outstanding, it may be more advantageous to repay the loan
than to make an additional payment, because an additional payment is subject
to sales and state premium tax charges, and the loan repayment is not subject
to charges.
If a Policy loan is outstanding, and the net cash value on a Monthly
Deduction Day is not enough to cover the entire Monthly Deduction for the
Policy Month, NEVLICO will notify you that the Policy is going to terminate
unless a sufficient payment is made within the 62-day grace period. (This
situation is referred to as an "excess Policy loan.") The Policy will
terminate without value 62 days after the notice is mailed (unless otherwise
provided by state law) unless a sufficient amount is paid to NEVLICO within
that time. (See "Lapse and Reinstatement.") If the Policy lapses with a loan
outstanding, adverse tax consequences may result. (See "Tax Considerations"
below.)
If you purchase a Policy with the proceeds of another life insurance policy
that has an outstanding policy loan (see "Premium Payments"), the following
conditions must be met. First, the applicable application forms must be
completed. Second, if the value to be applied from the existing policy to a
Policy is subject to a policy loan, then an additional amount of at least
$10,000 (above the amount of the policy loan) must be submitted as part of the
initial premium, and any loan remaining against the new Policy cannot exceed
40% of the cash value of the Policy at issue. It may not be advantageous to
replace existing insurance with a Policy.
SURRENDER
You may surrender a Policy for its net cash value, less the applicable
portion of the Monthly Deduction to the date of surrender, at any time while
the insured (or at least one insured under a Last Survivor Policy) is living
by submitting a request conforming to NEVLICO's administrative procedures. The
net cash value of the surrendered Policy is determined as of the date when a
surrender request is received at NEVLICO's Administrative Office. (See
"Receipt of Communications and Payments at NEVLICO's Administrative Office.")
The net cash value equals the cash value, reduced by any Policy loan balance
and also reduced by any applicable Surrender Charge (see "Surrender Charge").
Upon surrender, the applicable portion of the Monthly Deduction will be
deducted from net cash value. (See "Monthly Deduction Deducted from Cash
Value.") You may elect in writing to have all or part of the surrender amount
applied to a payment option. (See "Payment Options.") A surrender may result
in adverse tax consequences. (See "Tax Considerations," below.)
When you make a full surrender, the requested surrender amount is taken
first from the preferred surrender amount. For more information about the
preferred surrender amount, see "Surrender Charge."
PARTIAL SURRENDERS
You may make a partial surrender of cash value once fifteen days have passed
after we mail the confirmation for the initial premium payment, subject to the
following rules and limits. In each Policy Year, partial surrenders will be
limited, except with the consent of NEVLICO, to: 20% of the net cash value on
the day the first partial surrender is made for the Policy Year; or, if less,
the Policy's loan value less the amount of any Policy loan balance on that
day. The minimum amount for a partial surrender is $500. Currently, NEVLICO
does not limit the maximum amount of a partial surrender as long as the cash
value immediately after the partial surrender is at least $10,000. A partial
surrender made in excess of the preferred surrender amount may be subject to a
Surrender Charge. (See "Surrender Charge" and "Monthly Deduction.") If any
charges apply, they will be deducted from the amount requested to be
surrendered. There are no limits on the number of partial surrenders that may
be made during a Policy Year. However, there are tax consequences. (See "Tax
Considerations.")
When you make a partial surrender, the requested surrender amount is taken
first from the preferred surrender amount. For more information about the
preferred surrender amount, see "Surrender Charge."
19
<PAGE>
EFFECT OF PARTIAL SURRENDER ON CASH VALUE AND DEATH BENEFIT. A partial
surrender reduces the minimum guaranteed death benefit based on the ratio of
the cash value immediately after the partial surrender to the cash value just
before the partial surrender. See "Death Benefit" and Appendix D.
You should be aware that the net cash value paid upon a partial surrender
may not be reinvested in the Policy except as additional payments, which are
subject to the charges described under "Charges and Expenses."
The amount paid to you as the result of a partial surrender is equal to the
amount requested to be surrendered less any amount deducted for the Surrender
Charge. The applicable portion of the Monthly Deduction (based on the portion
of the Policy Month elapsed and on the proportion of cash value withdrawn)
will be deducted from the cash value remaining. (See "Surrender Charge" and
"Monthly Deduction Deducted from Cash Value.") Unless you specify a different
allocation, the partial surrender is effected by reducing the Policy's cash
value in the Sub-Accounts in proportion to the amount of cash value in each.
The amount of net cash value paid upon partial surrender is determined as of
the date when a request conforming to NEVLICO's administrative procedures is
received at NEVLICO's Administrative Office. NEVLICO's administrative
procedures can be determined by contacting a NEVLICO agent or the
Administrative Office. (See "Receipt of Communications and Payments at
NEVLICO's Administrative Office," "Payment of Proceeds," and "Payment
Options.")
PAYMENT OF PROCEEDS
NEVLICO will ordinarily pay any surrender, partial surrender, loan or death
benefit proceeds payable from the Sub-Accounts within seven days after receipt
at the Administrative Office of a request, or proof of death of an insured, in
a form satisfactory to NEVLICO. (See "Receipt of Communications and Payments
at NEVLICO's Administrative Office.") However, NEVLICO may delay payment
(except when a loan is made to pay a premium to NEVLICO) or transfers from the
Sub-Accounts: (i) if the New York Stock Exchange is closed for other than
weekends or holidays, or if trading on the New York Stock Exchange is
restricted, (ii) if the SEC determines that a state of emergency exists that
makes payments or Sub-Account transfers impractical, or (iii) if the SEC
orders the Variable Account or orders the Zenith Fund or its successor or any
other Eligible Fund to postpone payment or transfer of variable benefits.
NEVLICO may withhold payment of surrender, partial surrender or loan
proceeds to the extent that those proceeds are derived from a Policy Owner's
check that has not yet cleared. In those cases, NEVLICO will process the
surrender or loan to the extent of Policy values for which the Policy Owner
has made full payment. The balance of the surrender, partial surrender or loan
proceeds will be paid when the Policy Owner's check has cleared. NEVLICO may
also delay payment if it considers whether to contest the Policy. NEVLICO will
pay interest on the death benefit proceeds from the date they become payable
to the date they are paid in one sum or, if a payment option was selected, to
the effective date of the option. (See "Payment Options.")
PAYMENT OPTIONS
The Policy's death benefit and any partial surrender or surrender of net
cash value will be paid in one sum unless the Policy Owner or payee chooses to
put all or part of the proceeds under a payment option. You can choose a
combination of payment options. The selection of a payment option and the
naming of a payee must be in written form satisfactory to NEVLICO. You can
make, change or revoke the selection before the death of the insured.
The payment options available are fixed benefit options only; therefore,
proceeds applied to an option will no longer be affected by the investment
experience of the Variable Account. The guaranteed mortality assumptions used
in determining payment levels under the options will not vary based on sex.
(For Policies issued in New York and Oregon, however, and which are not issued
for use in connection with certain employee benefit plans and fringe benefit
programs, the mortality assumptions will vary based on sex. (See "Group or
Sponsored Arrangements.") Once payments under an option begin, withdrawal
rights may be restricted.
The following payment options are available:
(1) INCOME FOR A SPECIFIED NUMBER OF YEARS. Proceeds are paid in monthly
installments for up to 30 years, with interest at a rate not less than
3.5% a year, compounded yearly. Additional interest paid by NEVLICO for
any year will be added to the monthly payments for that year.
(2) LIFE INCOME. Proceeds are paid in equal monthly installments (i) during
the life of the payee, (ii) for the longer of the life of the payee or
10 years, or (iii) for the longer of the life of the payee or 20 years.
20
<PAGE>
(3) LIFE INCOME WITH REFUND. Proceeds are paid in equal monthly
installments during the life of the payee. At the payee's death, any
unpaid proceeds remaining are paid either in one sum or in equal
monthly installments until the total proceeds have been paid.
(4) INTEREST. Proceeds are held for the life of the payee or another agreed
upon period. Interest of at least 3.5% a year is paid monthly or added
to the principal annually. At the death of the payee, or at the end of
the period agreed to, the balance of principal and any interest will be
paid in one sum.
(5) SPECIFIED AMOUNT OF INCOME. Proceeds plus accrued interest of at least
3.5% a year are paid in an amount and at a frequency elected until
total proceeds have been paid. Any amounts unpaid at the death of the
payee will be paid in one sum.
(6) LIFE INCOME FOR TWO LIVES. Proceeds will be paid in equal monthly
installments (i) while either of two payees is living, (ii) for the
longer of the surviving payee or 10 years, or (iii) while the two
payees are living and, after the death of one payee, two-thirds of the
monthly amount for the life of the surviving payee will be paid.
NEVLICO's consent to use of an option is required if the installment
payments would be less than $20.
CHARGES AND EXPENSES
The following describes the various charges deducted under the Policy.
DEDUCTIONS FROM INITIAL PREMIUM. NEVLICO deducts no charges from the initial
premium before allocation to the Variable Account, although the Monthly
Deduction includes deductions for the first ten Policy Years for sales charges
and state premium taxes attributable to the initial premium, and a Surrender
Charge based on the initial premium may apply to surrenders or partial
surrenders during the Surrender Charge Period.
DEDUCTIONS FROM ADDITIONAL PAYMENTS. NEVLICO will deduct the following
charges from an additional payment before allocation of the net additional
payment to the Sub-Accounts you select:
-- 6.5% sales charge (reduced to 5.10% for Policies with initial premiums
of $1,000,000 or more).
-- 2.5% state premium tax charge.
MONTHLY DEDUCTION DEDUCTED FROM CASH VALUE. NEVLICO deducts a charge from
the cash value on each Monthly Deduction Date after the Policy Date. This
charge is the aggregate of the following charges, shown below at their current
annual rates:
-- Cost of insurance charge,* currently ranging from:
Single Insured Policy: 0.45% to 1.25% for standard risk class (0.70%
to 1.90% for substandard risk class)
Last Survivor Policy: 0.25% to 1.05% for standard risk class (0.40%
to 1.60% for substandard risk class)
-- 0.35% Administrative Charge (currently reduced to 0.10% after the first
ten Policy Years)**
-- 0.40% sales charge (deducted during the first ten Policy Years only)**
-- 0.25% state premium tax charge (deducted during the first ten Policy
Years only)**
-- 0.90% mortality and expense risk charge
-- For Policies with cumulative premiums less than $50,000, a $2.50 Monthly
Maintenance Charge also is included in the Monthly Deduction.
- --------
* No cost of insurance charge is deducted on or after the Policy Anniversary
when the age of the insured(s) is equal to 100.
** For Policies with initial premiums of $1,000,000 or more, the 0.40% sales
charge and 0.25% premium tax charge will be waived, and the 0.35%
Administrative Charge currently will be reduced to 0.10% in all Policy
Years.
Each charge, except the $2.50 Monthly Maintenance Charge, is calculated as a
percentage of cash value (including cash value transferred to the general
account as collateral for Policy loans) in the following manner: first, all
charges, other than the cost of insurance charge, are calculated, based on the
cash value on the Monthly Deduction Date (before monthly charges are
21
<PAGE>
deducted, but reflecting daily charges deducted from Eligible Fund Assets),
and then deducted. The cost of insurance charge is then calculated based on
the cash value for that date, as reduced by all other charges deducted that
day. The Monthly Deduction is deducted pro rata from the cash value in the
Sub-Accounts.
DAILY CHARGES DEDUCTED FROM THE VARIABLE ACCOUNT ASSETS. Currently, NEVLICO
does not deduct any charges from the Variable Account for federal or state
income taxes with respect to earnings or capital gains that may be
attributable to the Variable Account. Should NEVLICO determine that this type
of tax will be imposed, NEVLICO may make deductions from the Variable Account
to pay these taxes. The imposition of such taxes would result in a reduction
of your cash value.
CHARGES DEDUCTED FROM ELIGIBLE FUND ASSETS. The value of shares of the
Eligible Funds reflect charges and deductions from assets for investment
advisory services and fund operating expenses. See "Investment Management" and
the prospectus for the Zenith Fund for more information.
CHARGES DEDUCTED ON SURRENDER OR PARTIAL SURRENDER. If the Policy is
surrendered or lapses or a partial surrender is taken during the Surrender
Charge Period (the first nine Policy Years), a Surrender Charge may be
deducted. The Surrender Charge is a deferred sales charge. This charge
declines over the course of the Surrender Charge period. (See "Surrender
Charge".) The Surrender Charge is deducted from the Policy's available cash
value, regardless of whether that cash value is derived from premiums or
investment experience.
Upon surrender, lapse or partial surrender, the applicable portion of the
Monthly Deduction (based on the portion of the Policy Month elapsed, and, in
the case of a partial surrender, on the proportion of cash value withdrawn)
will also be deducted from the cash value.
The following section provides more information about the various charges
identified above.
SALES CHARGES. No sales charges are deducted from the initial premium before
allocation to the Sub-Accounts. However, except for certain Policies described
below, the Monthly Deduction includes a deduction taken during the first ten
Policy Years for sales charges attributable to the initial premium. This
charge is calculated as a percentage of cash value on each Monthly Deduction
Date at an annual rate of 0.40%. Also, if, during the first nine Policy years,
you surrender or lapse the Policy, or make a partial surrender, NEVLICO
deducts a Surrender Charge. (See "Surrender Charge.") In no event will the
aggregate amount deducted as part of the Monthly Deduction for sales charges
plus the Surrender Charge exceed 9% of the initial premium.
For Policies with initial premiums of $1,000,000 or more, the 0.40% sales
charge will be waived.
If a Policy lapses and is reinstated, the period the Policy was lapsed will
not count towards the ten-year period during which the Monthly Deduction
includes a deduction for sales charges.
If you make an additional payment, a maximum charge in the amount of 6.5% is
deducted from each additional payment for sales charges before allocation of
the net additional payment to the Sub-Accounts. For Policies with initial
premiums of $1,000,000 or more, this charge is reduced to 5.10%.
The sales charges deducted under a Policy are not necessarily related to
NEVLICO's actual sales expenses for that year. NEVLICO expects that total
revenues from the sales charges will fall short of its total distribution
expenses, and the excess will be recovered from NEVLICO's surplus and other
revenues, including mortality gains and any profit realized from the mortality
and expense risk charge.
Sales charges for Policies sold in certain group or sponsored arrangements
may be reduced. NEVLICO may in the future reduce or eliminate the sales
charge, when you purchase a Policy, on cash value transferred in the first
year, from life insurance policies issued by The New England that meet certain
premium, cash value and/or face amount minimums, as currently published by
NEVLICO. NEVLICO's normal issuance criteria, including reinsurance and other
limitations, would also apply in these situations. NEVLICO may, however, waive
underwriting requirements in these situations. NEVLICO may also reduce the
Surrender Charge on such policies. Your NEVLICO agent can advise you regarding
the availability of this feature.
SURRENDER CHARGE. If, during the first nine Policy Years, a Policy is
totally surrendered or lapses or a partial surrender (other than a preferred
partial surrender) is made, NEVLICO deducts a Surrender Charge from the amount
requested to be surrendered. This charge is based on the portion of the
initial premium deemed to be surrendered in accordance with the following
rules. When you make a full or partial surrender, the requested surrender
amount is taken first from the preferred surrender amount. The "preferred
surrender amount" is equal to the greater of (a) cash value calculated on the
date of surrender in excess of initial premium paid (minus any previous
partial surrenders attributable to the initial premium) and (b) 10% of the
22
<PAGE>
initial premium paid (minus previous partial surrenders in that Policy Year).
No Surrender Charge applies to the preferred surrender amount. If there has
been negative investment performance under your Policy (that is, cash value is
less than your total premium payments because net investment experience of the
Sub-Accounts has not been at least equal to total charges or has been
negative), any Surrender Charge will be calculated by deeming additional
payments to have been reduced before the initial premium. If negative
investment performance has been deemed to completely reduce additional
payments and to further reduce initial premium, any subsequent increase in
cash value (from earnings or net additional payments) will be deemed to
increase initial premium before additional payments. Appendix C provides an
example of the effect of negative investment performance on Surrender Charges.
The balance of the requested surrender amount is subject to a Surrender
Charge, which is determined by multiplying the balance by the applicable
percentage for the Policy Year. The Surrender Charge period and the amount of
the Surrender Charge are shown in the following table:
<TABLE>
<CAPTION>
POLICY YEAR CHARGE
----------- ------
<S> <C>
1............................... 8.0%
2............................... 8.0%
3............................... 7.0%
4............................... 6.0%
5............................... 5.0%
6............................... 4.0%
7............................... 3.0%
8............................... 2.0%
9............................... 1.0%
10............................... 0.0%
</TABLE>
Any Surrender Charge deducted upon lapse is credited back to the Policy's
cash value upon reinstatement. The Surrender Charge on the date of
reinstatement will be the same as it was on the date of lapse. For purposes of
determining the Surrender Charge on any date after reinstatement, the period
the Policy was lapsed will not count.
STATE PREMIUM TAX CHARGE. Except for certain Policies described below, this
charge is deducted from your cash value in the Sub-Accounts on each Monthly
Deduction Date after the Policy Date for the first ten Policy Years, as part
of the Monthly Deduction. The annual rate of this charge is 0.25% of cash
value. If you make an additional payment, a charge in the amount of 2.5% is
deducted from the payment before allocation to the Sub-Accounts. Because the
net additional payment will have the immediate effect of increasing the cash
value, the monthly charge for state premium tax is proportionately adjusted
downward to take into account this increase. This adjustment in the rate for
the monthly charge for state premium taxes effectively means that it is not
assessed against cash value attributable to additional premiums. Appendix C
provides an example illustrating the effect of such an additional payment.
For Policies with initial premiums of $1,000,000 or more, the 0.25% monthly
charge for premium tax will be waived.
If a Policy lapses and is reinstated, the period the Policy was lapsed will
not count towards the ten-year period during which the Monthly Deduction
includes a deduction for state premium taxes.
The state premium tax charge is designed to reimburse NEVLICO for state
premium taxes and administrative expenses. Premium taxes vary from state to
state and the 2.5% charge reflects an average. Administrative expenses covered
by this charge include those related to premium tax and certain other state
filings. This charge is not intended to produce a profit.
The state premium tax rates in the jurisdictions where NEVLICO transacts
business range from .75% to 4.00%. However, because of the effect of
retaliatory tax law provisions, the actual premium tax rates imposed on
NEVLICO range from slightly less than 2.00% to 4.00%.
COST OF INSURANCE CHARGE. This charge is deducted from the Policy's cash
value in the Sub-Accounts on each Monthly Deduction Date after the Policy
Date, as part of the Monthly Deduction. This charge is not deducted on or
after the Policy Anniversary when the age of the insured(s) is equal to 100.
The cost of insurance charge covers the cost of providing insurance
protection under your Policy. Currently, the amount of this charge is based on
the risk class and issue age of the insured(s). (It does not currently vary by
sex of the insured(s), although it may in the future.) NEVLICO assigns
insureds to risk classes based on underwriting conducted when NEVLICO receives
an application for a Policy. Currently, NEVLICO assigns insureds to the
following risk classes: standard nonsmoker,
23
<PAGE>
standard smoker, substandard nonsmoker and substandard smoker. Once a Policy
is issued, an insured's risk class does not change except in the following
circumstances. If an additional payment is submitted that, if accepted, will
have the effect of increasing the death benefit, acceptance of the payment is
subject to underwriting review to determine whether the insured(s) qualify for
the same or a better risk class.
If the new risk class is better and has lower cost of insurance rates than
the original risk class, the risk class for the additional payment will be
used for cost of insurance charges under the entire Policy. If, however, the
new risk class has higher cost of insurance rates than the original risk
class, NEVLICO will decline the additional payment.
Currently, the cost of insurance charge for a Policy is calculated as a
percentage of the cash value on the Monthly Deduction Date. For a Single Life
Policy, the current charge is calculated based on whether the issue age is 70
or less, or over 70, is a smoker or non-smoker, and has been assigned to a
standard or substandard risk class. The current monthly rates for these
classes are equivalent to the annual percentage rates shown in the following
table:
<TABLE>
<CAPTION>
RATING CLASS AND ISSUE AGE NONSMOKER SMOKER
-------------------------- --------- ------
<S> <C> <C>
Standard issue age 70 or less............................... 0.45% 0.75%
Standard over issue age 70.................................. 0.85% 1.25%
Substandard issue age 70 or less............................ 0.70% 1.15%
Substandard over issue age 70............................... 1.30% 1.90%
</TABLE>
In the case of a Last Survivor Policy, the current charge is calculated
based on whether the joint equal issue age is 70 or less, or over 70, the
smoker/nonsmoker status of each insured, and whether at least one insured is
substandard.
<TABLE>
<CAPTION>
NONSMOKER NONSMOKER SMOKER
RATING CLASS AND ISSUE AGE NONSMOKER SMOKER SMOKER
-------------------------- --------- --------- ------
<S> <C> <C> <C>
Standard issue age 70 or less..................... 0.25% 0.40% 0.55%
Standard over issue age 70........................ 0.65% 0.85% 1.05%
Substandard issue age 70 or less.................. 0.40% 0.60% 0.85%
Substandard over issue age 70..................... 1.00% 1.30% 1.60%
</TABLE>
For purposes of determining the current cost of insurance charge on a
Monthly Deduction Date, all other charges included in the Monthly Deduction
are calculated and deducted from the Policy's cash value, and then the
applicable cost of insurance percentage is applied to the cash value, as
reduced by the other charges.
The cost of insurance charge deducted on a Monthly Deduction Date is
guaranteed not to exceed the amount calculated using the guaranteed cost of
insurance rates set forth in the Policy for that date. The cost of insurance
charge for a Monthly Deduction Date determined using the guaranteed cost of
insurance rates is equal to the "net amount at risk" under the Policy,
multiplied by the cost of insurance rate for that date. The net amount at risk
is determined on the last day of the Policy Month. The net amount at risk
equals the death benefit on the first day of the month, minus the cash value
on the first day of the month, accumulated with interest at the monthly
equivalent of 4.0% per year, and reduced by the guaranteed cost of insurance
charge.
The guaranteed cost of insurance rate for a Monthly Deduction Date under a
Policy depends on the insured's sex, risk class, and age on the first day of a
Policy Year. Guaranteed cost of insurance rates applicable to joint insureds
under a Last Survivor policy depend on the sex of each insured, their joint
equal issue age, their risk classes, and the Policy Year. The guaranteed cost
of insurance rate for a Policy changes from month to month. The risk classes
used for determining guaranteed cost of insurance rates for insureds are
smoker standard, smoker substandard, nonsmoker standard, nonsmoker
substandard. Substandard ratings result in higher cost of insurance charges.
The guaranteed cost of insurance rates for substandard ratings are based on
multiples of or additives to the guaranteed standard rates provided by the
1980 Commissioners Standard Ordinary Mortality Tables.
Cost of insurance rates -- whether current or guaranteed -- are generally
more favorable for nonsmoker than for smoker insureds. Within a given rating
class, guaranteed cost of insurance rates are generally more favorable for
insureds of lower ages than for insureds of higher ages.
If a Policy loan is outstanding, and the net cash value on a Monthly
Deduction Date is not enough to cover the entire Monthly Deduction for the
Policy Month, NEVLICO will notify you that the Policy is going to terminate
unless a sufficient payment is made within the 62-day grace period. (See
"Effect of a Policy Loan.")
24
<PAGE>
Eligible group or sponsored arrangements may also elect to purchase Policies
on a simplified underwriting basis above the underwriting limits applicable to
other purchasers. Policies issued on a simplified underwriting basis will have
the same cost of insurance rates as fully underwritten Policies.
ADMINISTRATIVE CHARGE. This charge is deducted from your Policy's cash value
in the Sub-Accounts on each Monthly Deduction Date after the Policy Date, as
part of the Monthly Deduction. Except for certain Policies described below,
this charge is currently set at an annual rate of 0.35% of cash value on each
Monthly Deduction Date, and is intended to be decreased to 0.10% after the
first 10 Policy Years. It is guaranteed never to exceed an amount equivalent
to an annual rate of 0.35% of cash value. This charge is for the cost of
administering the Policies (such as the cost of processing Policy
transactions, issuing Policy Owner statements and reports, and record
keeping), as well as legal, actuarial, systems, mailing and other overhead
costs connected with NEVLICO's variable life insurance operations. These
charges have been designed to cover actual costs and are not intended to
produce a profit.
For Policies with initial premiums of $1,000,000 or more, the Administrative
Charge currently is 0.10% in all Policy years.
For purposes of calculating the 10-year period after which the
Administrative Charge is intended to be reduced to 0.10%, the period that a
Policy was lapsed will not count.
MONTHLY MAINTENANCE CHARGE. If the initial premium paid for the Policy is
less than $50,000, a $2.50 fee is deducted from cash value on each Monthly
Deduction Date to cover administrative expenses. This fee is in addition to
the administrative charge. This monthly fee will continue to be deducted until
cumulative premium payments made are at least $50,000. After cumulative
premium payments of at least $50,000 have been made, the Monthly Maintenance
Charge will not be charged even if the Policy's cash value is reduced to less
than $50,000 as a result of investment performance or partial surrenders. This
charge is designed to cover actual costs and is not intended to produce a
profit.
MORTALITY AND EXPENSE RISK CHARGE. NEVLICO deducts a charge from your cash
value in the Sub-Accounts on each Monthly Deduction Date after the Policy Date
for the mortality and expense risks that NEVLICO assumes. This charge is
currently set at an annual rate of 0.90% of cash value on each Monthly
Deduction Date. The mortality risk NEVLICO assumes is that insureds may live
for shorter periods of time than NEVLICO estimated. The expense risk is that
NEVLICO's costs of issuing and administering the Policies may be more than
NEVLICO estimated.
If all the money NEVLICO collects from this charge is not needed to cover
death benefits and expenses, the money is contributed to NEVLICO's general
account. Conversely, even if the money NEVLICO collects is insufficient,
NEVLICO will provide for all death benefits and expenses.
ELIGIBLE FUND EXPENSES. Charges for investment advisory fees and other
expenses are deducted from the assets of the Eligible Funds. (See "Investment
Management.")
CHARGES FOR ADDITIONAL SERVICES. NEVLICO reserves the right to charge Policy
Owners a nominal fee, which will be billed directly to the Policy Owner in the
event that a Policy re-issue or re-dating is requested.
CHARGES FOR INCOME TAXES. NEVLICO currently makes no charge for income taxes
against the Variable Account, but in the future NEVLICO may impose such a
charge, if appropriate. NEVLICO reserves the right to make a charge for any
taxes imposed on the Policies by any governmental body in the future. (See
"Charge for NEVLICO's Income Taxes.")
GROUP OR SPONSORED ARRANGEMENTS
The Policies may be issued to group or sponsored arrangements, as well as on
an individual basis. A "group arrangement" includes a program under which a
trustee, employer or similar entity purchases individual Policies covering a
group of individuals. An example of such an arrangement is a non-tax qualified
deferred compensation plan. A "sponsored arrangement" includes a program under
which an employer permits group solicitation of its employees or an
association permits group solicitation of its members for the purchase of the
Policies on an individual basis.
For Policies issued in connection with group or sponsored arrangements,
NEVLICO may waive or reduce one or more of the following charges: the sales
charge, Surrender Charge, monthly cost of insurance charge, mortality and
expense risk charge, administrative charges, Monthly Maintenance Charge,
and/or state premium tax charge described in "Charges and Expenses." (In
addition, the interest rate credited on amounts taken from the sub-accounts as
a result of a Policy loan may be increased for these Policies.) NEVLICO will
waive or reduce these charges according to its rules in effect when the Policy
application is
25
<PAGE>
approved. To qualify for a waiver or reduction, a group or sponsored
arrangement must satisfy certain criteria as to, for example, size and number
of years in existence. Generally, the sales contacts and effort,
administrative costs and mortality cost per Policy vary based on such factors
as the size of the group or sponsored arrangement, its stability, the purposes
for which the Policies are purchased and certain characteristics of its
members. The amount of reduction and the criteria for qualification will
reflect the reduced sales and administrative effort resulting from sales to
qualifying group or sponsored arrangements. NEVLICO may modify from time to
time both the amounts of reductions and the criteria for qualification.
Reductions in or waiver of these charges will not be unfairly discriminatory
against any person, including the affected Policy Owners and all other Policy
Owners of Policies funded by the Variable Account.
The United States Supreme Court has held that certain insurance policies
providing values and benefits that vary with the sex of the insured may not be
used to fund certain employee benefit programs.
Therefore, NEVLICO offers Policies that do not vary based on the sex of the
insured for use in connection with certain employee benefit programs. NEVLICO
recommends that any employer proposing to offer the Policies to employees
under a group or sponsored arrangement consult its attorney before doing so.
THE VARIABLE ACCOUNT
The Variable Account was established as a separate investment account of
NEVLICO on January 31, 1983 under Delaware Insurance Law. The Variable Account
is the funding vehicle for other NEVLICO variable life insurance policies in
addition to the Policies. The Variable Account meets the definition of a
"separate account" under Federal securities laws. The Variable Account is a
type of investment company called a unit investment trust and is registered
with the Securities and Exchange Commission (the "SEC") under the Investment
Company Act of 1940. Registration with the SEC does not involve supervision by
the SEC of the management or investment practices or policies of the Variable
Account. However, both NEVLICO and the Variable Account are subject to
regulation by the Delaware Insurance Commissioner and to the insurance laws
and regulations in every jurisdiction where the Policies are sold.
Although the assets of the Variable Account are owned by NEVLICO, applicable
law provides that the portion of the Variable Account assets equal to the
reserves and other liabilities of the Variable Account may not be charged with
liabilities that arise out of any other business NEVLICO may conduct. NEVLICO
believes this means that the assets of the Variable Account equal to the
reserves and other liabilities of the Variable Account are not available to
meet the claims of NEVLICO's general creditors, and may only be used to
support the cash values under its variable life insurance policies issued by
the Variable Account. But NEVLICO may transfer to its general account assets
which exceed the reserves and other liabilities of the Variable Account.
Before making any such transfer, NEVLICO will consider any possible adverse
impact the transfer might have on the Variable Account.
Income and realized and unrealized capital gains and losses of the Variable
Account are credited to the Variable Account without regard to any of
NEVLICO's other income or capital gains and losses.
INVESTMENTS OF THE VARIABLE ACCOUNT
The Variable Account currently has 13 Sub-Accounts available under the
Policy, each of which invests in a series of an Eligible Fund. The Sub-
Accounts of the Variable Account are:
-- The Bond Income Sub-Account, which invests in the Back Bay Advisors Bond
Income Series of the Zenith Fund
-- The Money Market Sub-Account, which invests in the Back Bay Advisors
Money Market Series of the Zenith Fund
-- The Managed Sub-Account, which invests in the Back Bay Advisors Managed
Series of the Zenith Fund
-- The Avanti Growth Sub-Account, which invests in the Loomis Sayles Avanti
Growth Series of the Zenith Fund
-- The Small Cap Sub-Account, which invests in the Loomis Sayles Small Cap
Series of the Zenith Fund
-- The Balanced Sub-Account, which invests in the Loomis Sayles Balanced
Series of the Zenith Fund
-- The International Equity Sub-Account, which invests in the Draycott
International Equity Series of the Zenith Fund
-- The Value Growth Sub-Account, which invests in the Westpeak Value Growth
Series of the Zenith Fund
-- The Stock Index Sub-Account, which invests in the Westpeak Stock Index
Series of the Zenith Fund
26
<PAGE>
-- The Equity Growth Sub-Account, which invests in the Alger Equity Growth
Series of the Zenith Fund
-- The Value Sub-Account, which invests in the Venture Value Series of the
Zenith Fund
-- The U.S. Government Sub-Account, which invests in the Salomon Brothers
U.S. Government Series of the Zenith Fund*
-- The Strategic Bond Opportunities Sub-Account, which invests in the
Salomon Brothers Strategic Bond Opportunities Series of the Zenith Fund*
- --------
* (subject to any necessary state insurance department approvals)
The Zenith Fund is an open-end diversified management investment company,
more commonly known as a mutual fund. The Zenith Fund was established by The
New England as an investment vehicle for separate investment accounts of
NEVLICO and of other life insurance companies. Currently the Zenith Fund is
the funding vehicle for the Variable Account and for separate accounts of The
New England and NEVLICO that issue variable annuity contracts.
Shares of the Eligible Funds are purchased and sold by the Variable Account
at their net asset value (without a deduction for sales load) determined as of
the close of regular trading on the New York Stock Exchange on each day when
the exchange is open for trading.
The investment objectives of the Eligible Funds' portfolios are described
briefly below. There is, of course, no assurance that these objectives will be
met. A full description of the Eligible Funds, including their investment
objectives and policies, expenses, and risks of investing in the Eligible
Funds, is contained in the attached Zenith Fund prospectus, as well as in the
Zenith Fund's Statement of Additional Information, which is referenced in the
Zenith Fund prospectus.
The ZENITH BACK BAY ADVISORS BOND INCOME SERIES' investment objective is to
provide a high level of current income consistent with preservation of capital
and moderate investment risk through investment primarily in U.S. Government
and corporate bonds.
The ZENITH BACK BAY ADVISORS MONEY MARKET SERIES' investment objective is to
provide the highest possible level of current income consistent with
preservation of capital through investment in a managed portfolio of high
quality money market instruments. Money market funds are neither insured nor
guaranteed by the U.S. Government and there can be no assurance that the
Series will maintain a stable net asset value of $100 per share.
The ZENITH BACK BAY ADVISORS MANAGED SERIES' investment objective is to
provide a favorable total investment return through investment in a
diversified portfolio of common stocks and fixed income securities.
The ZENITH LOOMIS SAYLES AVANTI GROWTH SERIES' investment objective is long-
term growth of capital. The Series normally will invest primarily in equity
securities of companies with medium and large capitalization (capitalization
of $1 billion to $5 billion and over $5 billion, respectively) but will also
invest a portion of its assets in equity securities of companies with a
relatively small market capitalization (under $1 billion).
The ZENITH LOOMIS SAYLES SMALL CAP SERIES' investment objective is long-term
capital growth from investments in common stock or their equivalent. The
Series invests primarily in stocks of small cap companies with good earnings
growth potential that Loomis Sayles believes are undervalued by the market.
Typically, such companies range in size from $100 million to $500 million in
market capitalization, have better than average growth rates at below average
price/earnings ratios, and have strong balance sheets and cash flow.
The ZENITH LOOMIS SAYLES BALANCED SERIES' investment objective is reasonable
long-term investment return from a combination of long-term capital
appreciation and moderate current income. The Series is "flexibly managed" in
that sometimes it invests more heavily in equity securities and at other times
it invests more heavily in fixed-income securities. The Series invests at
least 25% of its assets in fixed income senior securities and, under normal
market conditions, more than 50% of its assets in common stocks.
The ZENITH DRAYCOTT INTERNATIONAL EQUITY SERIES' investment objective is to
seek total return from long-term growth of capital and dividend income,
primarily through investment in international equity securities. Normally the
Series will invest at least 65% of its total assets in equity securities of
issuers headquartered outside the U.S. and substantially all of its assets
(other than cash and short-term investments) in such equity securities or
equity securities of issuers that derive a substantial part of their revenues
from countries outside of the U.S.
27
<PAGE>
The ZENITH WESTPEAK VALUE GROWTH SERIES' investment objective is long-term
total return (capital appreciation and dividend income) through investment in
equity securities. Emphasis will be given to both undervalued securities
("value" style) and securities of companies with growth potential ("growth"
style).
The ZENITH WESTPEAK STOCK INDEX SERIES' investment objective is to provide
investment results that correspond to the composite price and yield
performance of United States publicly traded common stocks. The Series
currently seeks to achieve its objective by attempting to duplicate the
composite price and yield performance of the Standard & Poor's 500 Composite
Stock Price Index.
The ZENITH ALGER EQUITY GROWTH SERIES' investment objective is to seek long-
term capital appreciation. The Series' assets will be invested primarily in a
diversified, actively managed portfolio of equity securities, primarily of
companies having a total market capitalization of $1 billion or greater.
The ZENITH VENTURE VALUE SERIES' investment objective is growth of capital.
The Series will primarily invest in domestic common stocks that the Series'
subadviser believes have capital growth potential due to factors such as
undervalued assets or earnings potential, product development and demand,
favorable operating ratios, resources for expansion, management abilities,
reasonableness of market price, and favorable overall business prospects. The
Series will generally invest predominantly in equity securities of companies
with market capitalizations of at least $250 million.
The ZENITH SALOMON BROTHERS U.S. GOVERNMENT SERIES' investment objective is
to provide a high level of current income consistent with preservation of
capital and maintenance of liquidity.
The ZENITH SALOMON BROTHERS STRATEGIC BOND OPPORTUNITIES SERIES' investment
objective is to seek a high level of total return consistent with preservation
of capital.
The basic objective of the Policy is to provide benefits which increase in
value when the investment experience of the Policy's sub-accounts is
favorable. Historically, the investment performance of common stocks over the
long term has generally been superior to that of long or short term debt
securities, although common stocks have been subject to more dramatic changes
in value over short periods of time. The Avanti Growth, Equity Growth, Venture
Value, Value Growth, Stock Index, International Equity or Small Cap Sub-
Accounts, or some combination of these sub-accounts, may, therefore, be a more
desirable selection for Policy Owners who are willing to accept such risks of
short term fluctuations in value. For a demonstration of certain of these
market trends, see Appendix E: Long Term Market Trends.
Historically, the investment performance of "small cap" stocks over the long
term has generally been superior to stocks of large capitalization companies,
although "small cap" stocks have been substantially more volatile.
Historically, having a small percentage of a portfolio invested in overseas
stocks and the rest in domestic stocks has produced a portfolio that has less,
although still substantial, volatility than a completely domestic portfolio.
Equity investors should recognize that overseas and "small cap" funds
traditionally involve more risk than most domestic stock funds.
The performance of the various financial markets over shorter periods of
time has sometimes differed from their long term historical results. Short
term interest rates were very high in the late 1970's and early 1980's, but
are now lower. Long term bond values continue to fluctuate, and common stock
prices, which have risen substantially at times, have also had periods of
volatility.
Policy Owners who seek somewhat greater protection against loss of principal
in the short term than that afforded by a stock fund may prefer the Bond
Income Sub-Account, the Strategic Bond Opportunities Sub-Account or the U.S.
Government Sub-Account. However, because the Zenith Salomon Brothers Strategic
Bond Opportunities Series may invest in below-investment-grade securities,
which are considered high-yield, high-risk securities, commonly known as "junk
bonds," this series has a higher degree of risk associated with it relative to
more conservative fixed income funds.
Those who seek even greater safety of principal may select the Money Market
Sub-Account, although it is subject to possible rapid changes in short term
interest rates.
Those who primarily seek safety of principal should consider fixed life
insurance as an alternative to variable life insurance.
You may wish to consider diversifying your investments by allocating the
Policy's cash value among two or more sub-accounts. Policy Owners may also
diversify by selecting the Managed Sub-Account, or the Balanced Sub-Account
since each generally invests its assets at most times in a combination of
bonds, stocks and short term instruments, in varying proportions depending
upon the investment adviser's evaluation of the economy and financial markets.
You may also wish to diversify your
28
<PAGE>
cash value by country. The International Equity Sub-Account allows you to
participate primarily in companies and economies outside the United States.
The selection of a Policy's sub-accounts is a matter of your own choice and
should depend on your willingness to accept investment risks, the other types
of investments you have and your own assessment of future economic and
financial market conditions.
INVESTMENT MANAGEMENT
TNE Advisers, which is a subsidiary of The New England, is the investment
adviser of each of the Series. The chart below lists the sub-adviser of each
Series. TNE Advisers and each of the sub-advisers are registered with the SEC
as investment advisers under the Investment Advisers Act of 1940.
<TABLE>
<CAPTION>
SERIES SUBADVISER
- ------ ----------
<S> <C>
Zenith Back Bay Advisors Bond Income Series Back Bay Advisors, L.P.*
Zenith Back Bay Advisors Money Market Series Back Bay Advisors, L.P.*
Zenith Back Bay Advisors Managed Series Back Bay Advisors, L.P.*
Zenith Loomis Sayles Avanti Growth Series Loomis, Sayles & Company, L.P.*
Zenith Loomis Sayles Small Cap Series Loomis, Sayles & Company, L.P.*
Zenith Loomis Sayles Balanced Series Loomis, Sayles & Company, L.P.*
Zenith Westpeak Value Growth Series Westpeak Investment Advisors, L.P.*
Zenith Westpeak Stock Index Series Westpeak Investment Advisors, L.P.*
Zenith Draycott International Equity Series Draycott Partners, Ltd.
Zenith Alger Equity Growth Series Fred Alger Management, Inc.
Zenith Venture Value Series Davis Selected Advisers, L.P.
Zenith Salomon Brothers U.S. Government Series Salomon Brothers Asset Management, Inc.
Zenith Salomon Brothers Strategic Bond
Opportunities Series Salomon Brothers Asset Management, Inc.
</TABLE>
- --------
* An indirect subsidiary of The New England.
In the case of the Back Bay Advisors Money Market Series, Back Bay Advisors
Bond Income Series, Back Bay Advisors Managed Series, Westpeak Stock Index
Series, Westpeak Value Growth Series, Loomis Sayles Avanti Growth Series and
Loomis Sayles Small Cap Series, TNE Advisers became the adviser on May 1,
1995. Prior to that date those series were advised by their current sub-
advisers, except as follows. The New England itself served as investment
adviser to the Back Bay Advisors Money Market and Back Bay Advisors Bond
Income Series until September 10, 1986 when Back Bay Advisors assumed The New
England's responsibilities under the investment advisory agreements with those
Series. Back Bay Advisors served as investment adviser to the Westpeak Stock
Index Series until August 2, 1993, when Westpeak became the investment
adviser.
The Zenith Fund Series incur charges for advisory fees and certain other
expenses. Under a voluntary expense cap by TNE Advisers for each of the Back
Bay Advisors Bond Income, Back Bay Advisors Money Market, Back Bay Advisors
Managed, Westpeak Stock Index, Westpeak Value Growth and Loomis Sayles Avanti
Growth Series, TNE Advisers will bear those expenses (other than the
management fee) that exceed 0.15% of average daily net assets; for the Loomis
Sayles Small Cap Series, TNE Advisers will bear all expenses that exceed 1.00%
of average daily net assets. For the remaining Zenith Fund Series, TNE
Advisers, under a voluntary expense deferral arrangement, will bear those
expenses (other than the management fee) which exceed a certain limit in the
year in which they are incurred and will charge those expenses to the series
in a future year when actual expenses of the series are below the limit. The
expense cap and expense deferral arrangement may be terminated at any time.
29
<PAGE>
The following table shows the annual operating expenses for each Series,
based on anticipated expenses for 1996, after giving effect to the applicable
expense cap or expense deferral arrangement:
ANNUAL OPERATING EXPENSES
(AS A PERCENTAGE OF AVERAGE NET ASSETS AFTER EXPENSE CAP)
<TABLE>
<CAPTION>
BACK BAY BACK BAY LOOMIS LOOMIS
ADVISORS ADVISORS BACK BAY SAYLES SAYLES WESTPEAK WESTPEAK
BOND MONEY ADVISORS AVANTI SMALL VALUE STOCK
INCOME MARKET MANAGED GROWTH CAP GROWTH INDEX
SERIES SERIES SERIES SERIES SERIES SERIES SERIES
-------- -------- -------- ------ ------ -------- --------
<S> <C> <C> <C> <C> <C> <C> <C>
Management Fee.......... .40% .35% .50% .70% 1.00% .70% .25%
Other Expenses.......... .15% .15% .14% .15% -- % .15% .15%
---- ---- ---- ---- ----- ---- ----
Total Operating Ex-
penses............. .55% .50% .64% .85% 1.00% .85% .40%
==== ==== ==== ==== ===== ==== ====
</TABLE>
ESTIMATED ANNUAL OPERATING EXPENSES
(AS A PERCENTAGE OF AVERAGE NET ASSETS AFTER EXPENSE DEFERRAL)
<TABLE>
<CAPTION>
SALOMON
SALOMON BROTHERS
LOOMIS ALGER BROTHERS STRATEGIC
SAYLES DRAYCOTT EQUITY VENTURE U.S. BOND
BALANCED INTERNATIONAL GROWTH VALUE GOVERNMENT OPPORTUNITIES
SERIES EQUITY SERIES SERIES SERIES SERIES SERIES
-------- ------------- ------ ------- ---------- -------------
<S> <C> <C> <C> <C> <C> <C>
Management Fee.......... .70% .90% .75% .75% .55% .65%
Other Estimated Ex-
penses................. .15% .40% .15% .15% .15% .20%
---- ----- ---- ---- ---- ----
Total Estimated Op-
erating Expenses... .85% 1.30% .90% .90% .70% .85%
==== ===== ==== ==== ==== ====
</TABLE>
For more information about the Series' advisory agreements, see the Zenith
Fund prospectus attached at the end of this prospectus and the Zenith Fund's
Statement of Additional Information.
OTHER POLICY FEATURES
POLICY OWNER AND BENEFICIARY
The Policy Owner is named in the application but may be changed from time to
time. At the death of the Policy Owner, his or her estate will become the
Policy Owner unless a successor Policy Owner has been named. The Policy
Owner's rights (except for rights to payment of benefits) terminate at the
death of the insured (or the second death under a Last Survivor Policy).
The beneficiary is also named in the application. The beneficiary of the
Policy may be changed at any time before the death of the insured, or before
the second death under a Last Survivor Policy. The beneficiary has no rights
under the Policy until the death of the insured (or until the second death in
the case of a Last Survivor Policy) and must survive the insured(s) in order
to receive the death proceeds. If no named beneficiary survives the
insured(s), the proceeds will be paid to the Policy Owner.
A change of Policy Owner or beneficiary must be in written form satisfactory
to NEVLICO and must be dated and signed by the Policy Owner making the change.
The change will be subject to all payments made and actions taken by NEVLICO
under the Policy before the signed change form is received by NEVLICO at its
Administrative Office.
You may assign (transfer) your rights in the Policy to someone else. An
absolute assignment of the Policy is a change of Policy Owner and beneficiary
to the assignee. A collateral assignment of the Policy does not change the
Policy Owner or beneficiary, but their rights will be subject to the terms of
the assignment. Assignments will be subject to all payments made and actions
taken by NEVLICO under the Policy before a signed copy of the assignment form
is received at NEVLICO's Administrative Office. NEVLICO will not be
responsible for determining whether or not an assignment is valid. Changing
the Policy Owner or assigning the Policy may have tax consequences. (See "Tax
Considerations" below.)
EXCHANGE OF POLICY
Within 24 months after the Date of Issue, the Policy Owner can exchange the
Policy, if the Policy is in force, for a policy that provides fixed benefit
insurance. The new policy will be issued by NEVLICO or by The New England on
any plan of whole
30
<PAGE>
life or endowment insurance (or, if the Policy exchanged is a Last Survivor
Policy, on any plan of survivorship insurance) with a level face amount issued
by NEVLICO or The New England on the Policy Date.
The new policy will be issued with the same insured(s), Face Amount, Policy
Date, and risk class(es) as this Policy, with the age of the insured(s) on the
Policy Date, and with a rider that purchases paid-up additions issued by
NEVLICO or The New England on the Policy Date, if the cash value of the Policy
is more than is required to purchase the new policy. The new policy will be
issued subject to any cost or credit and the repayment of any Policy loan
balance, and subject to any assignments of this Policy.
Following the merger of MetLife and NEVLICO, depending on state insurance
regulatory approvals and requirements, your Policy may be issued or amended
with an endorsement providing for an exchange right to a fixed benefit policy
issued by NEVLICO (if such a policy was available on the Policy Date of your
variable life Policy), or otherwise, to a fixed benefit policy issued by
MetLife. If your Policy does not have such an endorsement, the exchange right
will be to a fixed benefit policy issued by MetLife or, at your option, to a
fixed benefit policy issued by NEVLICO if such a policy was available on the
Policy Date of your variable life Policy.
NEVLICO'S DISTRIBUTION AND OTHER AGREEMENTS
NEVLICO sells the Policies through agents who are licensed by state
insurance officials to sell NEVLICO's variable life insurance policies. These
agents are also registered representatives of New England Securities. New
England Securities, the principal underwriter of the variable life insurance
policies, is a Massachusetts corporation organized in 1968 which is registered
with the SEC as a broker-dealer under the Securities Exchange Act of 1934 and
is a member of the National Association of Securities Dealers, Inc. New
England Securities intends to enter into selling agreements with other broker-
dealers registered under the Securities Exchange Act of 1934 whose
representatives are authorized by applicable law to sell variable life
insurance policies. In some states, Policies may be sold by representatives or
employees of banks that may be acting as broker-dealers without separate
registration under the Securities Exchange Act of 1934, pursuant to legal and
regulatory exemptions.
NEVLICO will pay compensation to the New England Securities registered
representatives or other broker-dealers or banks involved in the sale of a
Policy. Such compensation will generally have a present value that does not
exceed 8% of premiums under the Policy (although a lower amount may be paid in
certain circumstances, such as sales of the Policies to a person over age 75),
and such compensation may be paid either as a percentage of premiums at the
time NEVLICO receives them, as a percentage of cash value on an ongoing basis,
or in some combination of both.
New England Securities distributes mutual funds, variable annuity contracts
and variable life insurance policies. It is the principal underwriter for the
Zenith Fund; The New England Variable Account; New England Retirement
Investment Account; New England Variable Annuity Separate Account; and New
England Variable Annuity Fund I. New England Securities also sells interests
in various investment partnerships.
Under a Services Agreement between NEVLICO, The New England and New England
Securities, The New England performs underwriting, issuance and other
administrative services for NEVLICO'S variable life insurance policies.
NEVLICO paid The New England approximately $49.4 million in 1995 for services
provided under this agreement.
LIMITS TO NEVLICO'S RIGHT TO CHALLENGE THE POLICY
NEVLICO can challenge that amount of the death benefit that results from the
initial premium for two years during an insured's lifetime from the Date of
Issue, based on misrepresentations made in the application. NEVLICO can
challenge any amount of the death benefit that results from an additional
payment for which proof of insurability is required for two years during an
insured's lifetime from the date that payment is received. However, if an
insured dies within two years of the Date of Issue, NEVLICO can challenge all
or part of the Policy at any time with respect to misrepresentations in the
application. If an insured dies within two years of the receipt of an
additional payment for which proof of insurability is required, NEVLICO can
challenge any amount of the death benefit resulting from that additional
payment at any time with respect to misrepresentation.
MISSTATEMENT OF AGE OR SEX
If the insured's age (or either insured's age under a Last Survivor Policy)
is misstated in the application, the Policy's death benefit will be the amount
that the most recent Monthly Deduction which was made would have provided,
based on the insured's correct age(s) and sex(es).
31
<PAGE>
SUICIDE
Single Insured Policies. If the Insured dies by suicide while sane or insane
within two years (or less, if required by state law) from the Date of Issue
(or the Policy Date, if earlier, if required by state law) set forth in the
Policy, the Death Benefit will be limited to: the amount of the initial
premium; plus any additional payments made; less any outstanding Policy Loan
Balance; and less any partial surrenders (or such greater amount, if required
by state law).
Last Survivor Policies. If either of the Insureds dies by suicide while sane
or insane within two years (or less, if required by state law) from the Date
of Issue (or the Policy Date, if earlier, if required by state law) set forth
in the Policy, the Death Benefit will be limited to: the amount of the initial
premium; plus any additional payments made; less any outstanding Policy Loan
Balance; and less any partial surrenders (or such greater amount, if required
by law). The Policy will terminate as of the first death by suicide.
Within 60 days after the first death by suicide under a Last Survivor
Policy, the Owner can purchase new life insurance on an Eligible Insured
without evidence of insurability. For purposes of this provision, an Eligible
Insured is a surviving Insured on whom NEVLICO would have issued a single life
policy on the Policy Date of this Policy. The new policy will be issued on a
plan of single life variable life insurance agreed to and issued by NEVLICO on
the Policy Date of the new policy, if the issue age on the new policy is age
75 or younger; and on a single life Ordinary Life plan with a level face
amount issued by New England Mutual Life Insurance Company on the Policy Date
of the new policy, if the issue age on the new policy is greater than 75. The
new policy will be issued: with a Face Amount equal to the Face Amount of this
Policy plus the amount of any single life term rider for the Eligible Insured
under this Policy: based on the underwriting class to which the Eligible
Insured was assigned by NEVLICO on the Policy Date of this Policy; with a
Policy Date equal to the date of the suicidal death; and premiums must be paid
from the policy date. The single life variable life insurance policy can be
exchanged for an ordinary life policy, if desired, using any exchange
provision of the new policy.
If an Eligible Insured dies within the 60 day period and before submitting
an application, the death benefit will be paid as if the new policy had been
issued and if the new policy is a variable life policy, assuming all premiums
for the new policy were allocated to the Money Market Sub-Account and the
death benefit option in effect would result in the smallest amount of death
proceeds.
TAX CONSIDERATIONS
POLICY PROCEEDS
The following discussion of Federal income tax issues relating to the
Policies is general in nature and is not intended as tax advice. It describes
what NEVLICO believes is the Federal income tax treatment of the Policies in
the most commonly occurring circumstances and does not reflect the effect of
Federal income taxes in all situations. In addition, there is no guarantee
that the Federal income tax laws and regulations or interpretation of them
will not change. Therefore, NEVLICO recommends that you consult your own tax
advisor for more complete information and advice.
DEFINITION OF LIFE INSURANCE. Section 7702 of the Internal Revenue Code of
1986, as amended ("Code") defines a life insurance contract for Federal income
tax purposes.
The Section 7702 definition can be met if a life insurance contract
satisfies either one of two tests set forth in that section. The manner in
which these tests should be applied to certain features of the Policy is not
directly addressed by Section 7702 or proposed regulations issued under that
section. The presence of these Policy features, the absence of final
regulations, and the lack of other pertinent interpretations of Section 7702,
thus create some uncertainty about the application of Section 7702 to the
Policy.
Nevertheless, NEVLICO believes that it is reasonable to conclude that the
Policy qualifies as a life insurance contract for federal tax purposes, so
that:
-- the death benefit should be fully excludible from the gross income of
the beneficiary under Section 101(a)(1) of the Code; and
-- the Policy Owner should not be considered in constructive receipt of the
cash surrender value, including any increases, unless and until they are
distributed from the Policy.
If a Policy were determined not to be a life insurance contract for purposes
of Section 7702, such Policy would not provide most of the tax advantages
normally provided by a life insurance contract. NEVLICO thus reserves the
right to make changes
32
<PAGE>
in the Policy if such changes are deemed necessary to attempt to assure its
qualification as a life insurance contract for tax purposes.
TAX TREATMENT OF LOANS AND OTHER DISTRIBUTIONS. Federal tax law establishes
a class of life insurance policies referred to as modified endowment
contracts. In almost all cases, this Policy will be a modified endowment
contract. (See, however, the discussion below on a Policy issued in exchange
for another life insurance policy.) A life insurance contract will generally
be classified as a modified endowment contract if it fails to meet the "7-pay"
test set forth in the Code. A contract generally fails to meet the 7-pay test
if the accumulated amount paid under the contract at any time during the first
seven contract years exceeds the sum of the net level premiums which would
have been paid on or before such time if the contract provided for paid up
future benefits after the payment of seven level annual premiums. Except as
specifically noted, the remainder of this discussion assumes that this Policy
will be a modified endowment contract. Loans and partial withdrawals from, as
well as collateral assignments of, modified endowment contracts will be
treated as distributions to the Policy Owner. All pre-death distributions
(including loans, partial surrenders and collateral assignments) from these
Policies will be included in gross income on an income-first basis to the
extent of any income in the Policy immediately before the distribution.
The law also imposes a 10% penalty tax on pre-death distributions (including
loans, collateral assignments, partial withdrawals and complete surrenders)
from modified endowment contracts to the extent they are included in income,
unless such amounts are distributed on or after the taxpayer attains age 59
1/2, because the taxpayer is disabled, or as substantially equal periodic
payments over the taxpayer's life (or life expectancy) or over the joint lives
(or joint life expectancies) of the taxpayer and his or her beneficiary.
Furthermore, if the loan interest is capitalized by adding the amount due to
the balance of the loan, the amount of the capitalized interest will be
treated as an additional distribution subject to income tax as well as the 10%
penalty tax, if applicable, to the extent of income in the Policy.
Any Policy issued in exchange for a modified endowment contract will be
subject to the tax treatment accorded to modified endowment contracts.
However, NEVLICO believes that any Policy issued in exchange for a life
insurance policy that is not a modified endowment contract will generally not
be treated as a modified endowment contract if the death benefit of the Policy
is greater than or equal to the death benefit of the policy being exchanged.
The payment of any premiums at the time of or after the exchange may, however,
cause the Policy to become a modified endowment contract. A Policy Owner may,
of course, choose not to exercise the right to make additional payments in
order to prevent a Policy from being treated as a modified endowment contract.
If a Policy that was not a modified endowment contract at issue subsequently
becomes a modified endowment contract, distributions made during the Policy
year in which it becomes a modified endowment contract, distributions in any
subsequent Policy year and distributions within two years before the Policy
becomes a modified endowment contract will be subject to the tax treatment
described above. This means that a distribution from a Policy that is not a
modified endowment contract could later become taxable as a distribution from
a modified endowment contract. In addition, regulations or other
interpretations may be issued which will apply similar tax treatment to other
distributions made in anticipation of a Policy becoming a modified endowment
contract.
SPECIAL TREATMENT OF LOANS ON THE POLICY. If there is any borrowing against
the Policy, the interest paid on loans may not be tax deductible.
AGGREGATION OF MODIFIED ENDOWMENT CONTRACTS. In the case of a pre-death
distribution (including a loan, partial surrender, collateral assignment or
full surrender) from a Policy that is treated as a modified endowment
contract, a special aggregation requirement may apply for purposes of
determining the amount of the income on the Policy. Specifically, if NEVLICO
or any of its affiliates issues to the same Policy Owner more than one
modified endowment contract within a calendar year, then for purposes of
measuring the income on the Policy with respect to a distribution from any of
those policies, the income on the policy for all those policies will be
aggregated and attributed to that distribution.
OTHER POLICY OWNER TAX MATTERS. Federal and state estate, inheritance and
other tax consequences of ownership or receipt of proceeds under the Policy
depend upon the individual circumstances of each Policy Owner or beneficiary.
The Policy may continue after the insured(s) attain age 100. The tax
consequences associated with continuing a Policy beyond age 100 are unclear. A
tax advisor should be consulted on this issue.
Section 817(h) of the Code requires the investments of the Variable Account
to be "adequately diversified" in accordance with Treasury Regulations for the
Policy to qualify as a life insurance contract under Section 7702 of the Code.
Failure to comply
33
<PAGE>
with the diversification requirements may result in not treating the Policy as
life insurance. If the Policy does not qualify as life insurance, you may be
subjected to immediate taxation on the incremental increases in cash value of
the Policy plus the cost of insurance protection for the year. Regulations
specifying the diversification requirements have been issued by the Department
of Treasury, and NEVLICO believes it complies fully with such requirements.
In connection with the issuance of the diversification regulations, the
Treasury Department stated that it anticipates the issuance of additional
guidance prescribing the circumstances in which an owner's control of the
investments of a separate account may cause a Policy Owner, rather than the
insurance company, to be treated as the owner of the assets in the separate
account. If a Policy Owner is considered the owner of the assets of the
Separate Account, income and gains from the Account would be included in the
Owner's gross income.
The ownership rights under the Policy are similar to, but different in
certain respects from, those described by the Internal Revenue Service in
rulings in which it determined that the owners were not owners of separate
account assets. For example, a Policy Owner has additional flexibility in
allocating payments and cash values. These differences could result in the
owner being treated as the owner of a pro rata share of the assets of the
Separate Account. In addition, NEVLICO does not know what standards will be
set forth in the additional guidance which the Treasury has reserved the right
to issue. NEVLICO therefore reserves the right to modify the Policy as
necessary to attempt to prevent the Policy Owner from being considered the
owner of the assets of the Separate Account.
In the event that a Policy is owned by the trustee under a pension or profit
sharing plan, or similar deferred compensation arrangement, the Federal, state
and estate tax consequences of ownership or receipt of proceeds under the
Policy could differ from the principles stated herein. However, if ownership
of such Policy is transferred from the plan to a plan participant (upon
termination of employment, for example), the Policy will be subject to all of
the rules described above relating to Federal tax treatment, including the
rules regarding modified endowment contracts. Policies owned by the trustee
under the plans described above may be subject to restrictions under ERISA.
You should consult a qualified tax advisor regarding any applicable
requirements of ERISA.
If the Policy is purchased as part of a pension or profit-sharing plan
qualified under Section 401 of the Code, the current cost of insurance for the
net amount at risk is treated as a "current fringe benefit" and is required to
be included annually in the plan participant's gross income. This cost
(generally referred to as the "P.S. 58" cost) is reported to the participant
annually. If the plan participant dies while covered by the plan and the
Policy proceeds are paid to the participant's beneficiary, then the excess of
the death benefit over the cash value will not be subject to Federal income
tax. However, the cash value will generally be taxable to the extent it
exceeds the sum of $5,000 plus the participant's cost basis in the Policy. The
participant's cost basis will generally include the costs of insurance
previously reported as income to the participant. Special rules may apply if
the participant had borrowed from his cash value or was an owner-employee
under the plan.
There are limits on the amounts of life insurance that may be purchased on
behalf of a participant in a pension or profit-sharing plan. Complex rules, in
addition to those discussed above, apply whenever life insurance is purchased
by a tax qualified plan.
The Policies may be used in various arrangements, including non-qualified
deferred compensation or salary continuance plans, split dollar insurance
plans, executive bonus plans, tax exempt and nonexempt welfare benefit plans,
retiree medical benefit plans and others. The tax consequences of such plans
may vary depending on the particular facts and circumstances of each
individual arrangement. Therefore, if you are contemplating the use of the
Policies in any arrangement the value of which depends in part on its tax
consequences, you should be sure to consult a qualified tax advisor regarding
the tax attributes of the particular arrangement and the suitability of this
product for the arrangement.
NEVLICO believes that Policies subject to the provisions of the Puerto Rican
tax law will generally receive the same tax treatment as that described above
for Policies subject to the Internal Revenue Code. You should note that
Policies governed by the Puerto Rican tax law are not currently subject to the
above described rules regarding modified endowment contracts. If such a Policy
becomes subject to the Internal Revenue Code, however, the rules regarding
modified endowment contracts will apply, and they may apply retroactively. You
should consult your tax advisor if a Policy governed by the Puerto Rican tax
law subsequently becomes subject to the Internal Revenue Code.
CHARGE FOR NEVLICO'S INCOME TAXES
Under current Federal income tax law no tax is imposed on NEVLICO as a
result of the operations of the Variable Account. Thus, no charge is being
made currently to the Variable Account for NEVLICO's Federal income taxes.
NEVLICO reserves its rights to charge the Variable Account for company Federal
income taxes in the future.
34
<PAGE>
Under current laws NEVLICO may incur state and local taxes (in addition to
premium taxes) in several states. At present these taxes are not significant
and, accordingly, NEVLICO is not currently making a charge for them. If they
increase, however, charges for such taxes attributable to the Variable Account
may be made.
MANAGEMENT
The directors and executive officers of NEVLICO and their principal business
experience during the past five years are:
DIRECTORS OF NEVLICO
<TABLE>
<CAPTION>
PRINCIPAL BUSINESS EXPERIENCE
NAME DURING THE PAST FIVE YEARS
---- -----------------------------
<C> <S>
Chester R. Frost Senior Vice President of The New England since 1984; Vice
President -- Controller and Treasurer of NEVLICO
Edward C. Hall President -- New England Services (a business unit of The
New England) since 1994; formerly, Executive Vice
President -- Client Services, 1988 to 1994, of The New
England; Vice President-- Administration of NEVLICO
Kernan F. King Director of The New England and President -- New England
Life (a business unit of The New England) since 1994;
formerly, Director, Executive Vice President and Chief
Marketing Officer, 1992 to 1994, Director, Executive Vice
President -- Administration and General Counsel, 1990 to
1992, of The New England
Robert E. Schneider Director, Executive Vice President and Chief Financial
Officer of The New England since 1993; formerly, Executive
Vice President and Chief Financial Officer, 1990 to 1993,
of The New England
Robert A. Shafto Chairman, President and Chief Executive Officer of The New
England since 1993; formerly, President and Chief Executive
Officer, 1992 to 1993, President and Chief Operating
Officer, 1990 to 1992, of The New England; Chairman,
President and Chief Executive Officer of NEVLICO
H. James Wilson Executive Vice President and General Counsel of The New
England since 1993; formerly, Senior Vice President and
General Counsel, 1992 to 1993, Senior Vice President and
Associate General Counsel, 1990 to 1992, of The New
England; General Counsel of NEVLICO
Frederick K. Zimmerman Executive Vice President and Chief Investment Officer of The
New England since 1993; formerly, Senior Vice President --
Investments, 1989 to 1993, of The New England; Vice
President --Investments of NEVLICO
EXECUTIVE OFFICERS OF NEVLICO
OTHER THAN DIRECTORS
<CAPTION>
PRINCIPAL BUSINESS EXPERIENCE
NAME DURING THE PAST FIVE YEARS
---- -----------------------------
<C> <S>
William A. Campagna Vice President -- Broker/Dealer Distribution of The New
England since 1995; formerly Senior Vice President of
Insurance Products of Putnam Investments, 1993 to 1995;
Vice President --Product Manager of Putnam Investments,
1992 to 1993; Vice President -- Insurance Products of
Merrill Lynch & Co., 1987 to 1992; Vice President --
Broker/Dealer Distribution of NEVLICO.
Rodney J. Chandler Second Vice President and Actuary of The New England since
1990; Chief Actuary of NEVLICO
Chester R. Frost See Directors above.
James A. Gallaher Vice President and Secretary of The New England since 1989;
formerly, Vice President of The New England, 1982 to 1989;
Vice President and Secretary of NEVLICO.
</TABLE>
35
<PAGE>
<TABLE>
<CAPTION>
PRINCIPAL BUSINESS EXPERIENCE
NAME DURING THE PAST FIVE YEARS
---- -----------------------------
<C> <S>
John F. Guthrie Vice President of The New England since 1983; Vice
President -- Portfolio Strategy of NEVLICO
Kenneth J. Schweiger Vice President -- Bank Distribution of The New England since
1995; formerly Regional Vice President of Annuity Sales &
New Business Development of Keyport Life Insurance Company,
1990 to 1995; Vice President -- Bank Distribution of
NEVLICO.
John G. Small Senior Vice President of The New England since 1990; Vice
President and Chief Underwriter of NEVLICO
Phillip G. Sullivan Second Vice President and Medical Director of The New
England since 1974; Vice President and Medical Director of
NEVLICO
H. James Wilson See Directors above.
Frederick K. Zimmerman See Directors above.
</TABLE>
The principal business address for each of the directors and executive
officers is the same as NEVLICO's.
VOTING RIGHTS
NEVLICO is the legal owner of the Eligible Fund shares held in the Variable
Account and has the right to vote those shares at meetings of the Eligible
Fund shareholders. However, to the extent required by applicable Federal
securities law, NEVLICO will give you, as Policy Owner, the right to instruct
NEVLICO how to vote the shares that are attributable to your Policy.
The Policy Owners who are entitled to give voting instructions and the
number of shares attributable to their Policies will be determined as of the
record date for the meeting. All Eligible Fund shares held in any Sub-Account
of the Variable Account, or in any other registered (or to the extent voting
privileges are granted by the issuing insurance company, unregistered)
separate account of NEVLICO or an affiliate, and for which timely instructions
are not received, will be voted in the same proportion as (i) the aggregate
cash value of policies giving instructions, respectively, to vote, for,
against, or withhold votes on a proposition, bears to (ii) the total cash
value in that Sub-Account for all policies for which voting instructions are
received. No voting privileges apply with respect to cash value removed from
the Variable Account as a result of a Policy loan. All Zenith Fund shares held
by the general account (or any unregistered separate account for which voting
privileges were not extended) of NEVLICO or its affiliates will be voted in
the same proportion as the total of (i) shares for which voting instructions
were received and (ii) shares that are voted in proportion to such voting
instructions.
The SEC requires the Eligible Funds' Board of Trustees to monitor events to
identify conflicts that may arise from the sale of Eligible Fund shares to
variable life and variable annuity separate accounts of affiliated and, if
applicable, unaffiliated insurance companies. Conflicts could arise as a
result of changes in state insurance law or Federal income tax law, changes in
investment management of any of the Eligible Funds, or differences in voting
instructions given by variable life and variable annuity contract owners, for
example. If there is a material conflict, the Board of Trustees will have an
obligation to determine what action should be taken, including the removal of
the affected Sub-Accounts from the Eligible Fund(s), if necessary. If NEVLICO
believes any Eligible Fund action is insufficient, NEVLICO will consider
taking other action to protect Policy Owners. There could, however, be
unavoidable delays or interruptions of operations of the Variable Account that
NEVLICO may be unable to remedy.
If required by state insurance authorities, NEVLICO may disregard voting
instructions if they would require that shares be voted to cause a change in
the investment objectives of the portfolios of the Eligible Funds or to
approve or disapprove an investment advisory or underwriting contract for a
portfolio. In addition, NEVLICO may disregard voting instructions in favor of
changes, initiated by a Policy Owner or an Eligible Fund's Board of Trustees,
in the investment policy, investment adviser or principal underwriter of the
Eligible Fund portfolio if NEVLICO (i) reasonably disapproves of the changes
and (ii) in the case of a change in investment policy or investment adviser,
makes a good faith determination that the proposed change is contrary to state
law or is prohibited by state regulatory authorities or that the change would
be inconsistent with a Sub-Account's investment objectives or would result in
the purchase of securities which vary from the general quality and nature of
investments and investment techniques utilized by other separate accounts of
NEVLICO or of an affiliated life insurance company, which separate accounts
have investment objectives similar to those of the Sub-Account. If NEVLICO
does disregard voting instructions, a summary of that action and the reasons
for it will be included in the next semiannual report to Policy Owners.
36
<PAGE>
RIGHTS RESERVED BY NEVLICO
NEVLICO and The New England may change the voting procedures described
above, and may vote Eligible Fund shares in their own right without
instructions from Policy Owners, if the applicable Federal securities laws or
regulations or interpretations of them change. NEVLICO also reserves the
right: (1) to create new investment accounts; (2) to combine any two or more
separate investment accounts, including the Variable Account; (3) to invest
some or all of the assets of the Variable Account other than in the Zenith
Fund; (4) to invest some or all of the assets of the Variable Account in any
other investment company chosen by NEVLICO; (5) to remove a portfolio in which
the Sub-Account is invested or to substitute a different portfolio; (6) to
operate the Variable Account as a management investment company under the
Investment Company Act of 1940 or in any other form permitted by law; and (7)
to deregister the Variable Account under the Investment Company Act of 1940 if
registration is no longer required. NEVLICO will exercise these rights in
accordance with applicable law, including approval of Policy Owners if
required. NEVLICO will notify you if exercise of any of these rights would
result in a material change in the Variable Account or its investments.
TOLL-FREE NUMBERS
For information about historical values of the Variable Account Sub-
Accounts, call the toll-free number 1-800-333-2501.
For Sub-Account transfers or premium reallocations, call the toll-free
number 1-800-200-2214.
REPORTS
NEVLICO will send you a statement at least annually showing your Policy's
death benefit, cash value and any outstanding Policy loan balance. NEVLICO
will also confirm Policy loans, sub-account transfers, lapses, surrenders and
other Policy transactions.
You will be sent semiannual reports containing the financial statements of
the Variable Account and the Eligible Funds.
ADVERTISING PRACTICES
NEVLICO may from time to time receive endorsements of the Policies from
professional organizations. NEVLICO may refer to or use such endorsements in
advertisements or sales material for the Policies. NEVLICO may also pay the
professional organization making the endorsement for the use of its customer
or mailing lists in order to distribute promotional materials regarding the
Policies. An endorsement of the Policies by a third party is not necessarily
indicative of the future performance or results which may be obtained by
persons who purchase the Policies. From time to time, articles discussing the
Variable Account's investment experience, performance rankings and other
characteristics may appear in national publications. Some or all of these
publishers or ranking services (including, but not limited to Lipper
Analytical Services, Inc. and Morningstar, Inc.) may publish their own
rankings or performance reviews of variable contract separate accounts,
including the Variable Account. References to, reprints or portions of
reprints of such articles or rankings may be used by NEVLICO as sales
literature or advertising material and may include rankings that indicate the
names of other variable contract separate accounts and their investment
experience.
Articles and releases, developed by NEVLICO, the Eligible Funds and other
parties, about the Variable Account or the Eligible Funds regarding individual
Eligible Funds' and fund groups' asset levels and sales volumes, statistics
and analyses of industry sales volume and asset levels, and other
characteristics may appear in various publications. References to or reprints
of such articles may be used in promotional literature for the Policies or the
Variable Account. Such literature may refer to personnel of the advisers, who
have portfolio management responsibility, and their investment style. The
reference may allude to or include excerpts from articles appearing in the
media.
The advertising and sales literature for the Policies and the Variable
Account may refer to historical, current and prospective economic trends.
In addition, sales literature may be published concerning topics of general
investor interest for the benefit of registered representatives and
prospective Policy Owners. These materials may include, but are not limited
to, discussions of college planning, retirement planning, reasons for
investing and historical examples of the investment performance of various
classes of securities, securities markets and indices.
37
<PAGE>
LEGAL MATTERS
Legal matters in connection with the Policies described in this prospectus
have been passed on by H. James Wilson, General Counsel and Secretary of
NEVLICO. Sutherland, Asbill & Brennan, of Washington, D.C., has provided
advice on certain matters relating to the federal securities laws.
REGISTRATION STATEMENT
This prospectus omits certain information contained in the Registration
Statement which has been filed with the SEC. Copies of such additional
information may be obtained from the SEC upon payment of the prescribed fee.
EXPERTS
The financial statements of New England Variable Life Insurance Company as
of December 31, 1995 and 1994 and for the years then ended, and the financial
statements of the Variable Account as of December 31, 1995 and for each of the
three years in the period ended December 31, 1995 included in this prospectus
have been audited by Coopers & Lybrand L.L.P., independent auditors, as stated
in their opinions appearing herein and have been so included in reliance upon
their authority as experts in accounting and auditing. The interim financial
statements of New England Variable Life Insurance Company as of March 31, 1996
and for each of the three month periods ended March 31, 1996 and 1995 and the
interim financial statements of the Variable Account as of March 31, 1996 and
for each of the three month periods ended March 31, 1996 and 1995 have not
been audited.
Actuarial matters included in this prospectus have been examined by Rodney
J. Chandler, F.S.A., M.A.A.A., Chief Actuary of NEVLICO, as stated in his
opinion filed as an exhibit to the Registration Statement.
38
<PAGE>
APPENDIX A:
ILLUSTRATIONS OF DEATH BENEFITS,
CASH VALUES, NET CASH VALUES AND ACCUMULATED PREMIUMS
The tables in Appendix A illustrate the way the Policies operate. They show
how the death benefit, net cash value and cash value could vary over an
extended period of time assuming hypothetical gross rates of return (i.e.,
investment income and capital gains and losses, realized or unrealized) for
the Variable Account equal to constant after tax annual rates of 0%, 6% and
12%. The tables are based on an initial premium of $50,000 and also show the
initial death benefit based on that premium. The insureds are assumed to be in
the standard nonsmoker underwriting class. Values are first given based on
current Policy charges and then based on guaranteed Policy charges. (See
"Charges and Expenses.") The issue ages represented in the illustrations are
age 70 or less; if an issue age were over age 70, the death benefit, net cash
value and cash value in the illustrations based on current Policy charges
would be lower, all other things being equal, because the current cost of
insurance charge under the Policy increases for issue ages over 70. These
tables may assist in the comparison of death benefits, net cash values and
cash values for the Policies with those under other variable life insurance
policies that may be issued by NEVLICO or other companies.
Death benefits, net cash values and cash values for a Policy would be
different from the amounts shown if the actual gross rates of return averaged
0%, 6% or 12%, but varied above and below that average for the period, if the
initial premium was paid in another amount, or additional payments were made.
They would also be different depending on the allocation of cash value among
the Variable Account's Sub-Accounts, if the actual gross rate of return for
all Sub-Accounts averaged 0%, 6% or 12%, but varied above or below that
average for individual Sub-Accounts. They would also differ if any Policy loan
or partial surrender were made during the period of time illustrated, or if
the insured were in another risk class.
The death benefits, net cash values and cash values shown in the tables
reflect the fact that: a Monthly Deduction (consisting of an administrative
charge, a charge for the cost of insurance, a mortality and expense risk
charge, and, during the first ten Policy Years, a sales charge and state
premium tax charge) are deducted from cash value on each Monthly Deduction
Date. (Because an initial premium of $50,000 has been assumed for purposes of
these illustrations, no Monthly Maintenance Charge is reflected in the
illustrations. If an initial premium of less than $50,000 had been assumed, a
$2.50 Monthly Maintenance Charge would apply.) The net cash values shown in
the tables reflect the fact that a Surrender Charge (consisting of a deferred
sales charge) is deducted from cash value upon surrender or lapse during the
first nine Policy Years. (See "Charges and Expenses.") The amounts shown in
the table are based on an average of the investment advisory fees and
operating expenses incurred by the Eligible Funds, at an annual rate of .79%
of the average daily net assets of the Eligible Funds. This average reflects
voluntary expense cap and expense deferral arrangements between TNE Advisers
and the Zenith Fund, under which TNE Advisers bears operating expenses of the
Zenith Fund that exceed certain amounts. TNE Advisers could terminate the
expense cap and expense deferral arrangements at any time. If TNE Advisers
terminates these arrangements, the values illustrated on the following pages
could be less. (See "Charges and Expenses".)
Taking account of the average investment advisory fee and operating expenses
of the Eligible Funds, the gross annual rates of return of 0%, 6% and 12%
correspond to net investment experience at constant annual rates of -.78%,
5.17%, and 11.12%, respectively. (See "Net Investment Experience.")
The hypothetical rates of return shown in the tables do not reflect any tax
charges attributable to the Variable Account since no such charges are
currently made. If any such charges are imposed in the future, the gross
annual rate of return would have to exceed the rates shown by an amount
sufficient to cover the tax charges, in order to produce the death benefits,
net cash values and cash values illustrated. (See "Charge for NEVLICO's Income
Taxes.")
The second column of each table shows the amount which would accumulate if
the initial premium of $50,000 were invested to earn interest, after taxes, of
5% per year, compounded annually.
The internal rate of return on net cash value is equivalent to an interest
rate (after taxes) at which an amount equal to the initial premium could have
been invested outside the Policy to arrive at the net cash value of the
Policy. The internal rate of return on the death benefit is equivalent to an
interest rate (after taxes) at which an amount equal to the initial premium
could have been invested outside the Policy to arrive at the death benefit of
the Policy. The internal rate of return is compounded annually.
NEVLICO will furnish upon request a personalized illustration reflecting the
proposed insured's age, sex, and underwriting classification. Where
applicable, NEVLICO will also furnish upon request an illustration for a
Policy which is not affected by the sex of the insured.
39
<PAGE>
SINGLE INSURED POLICY
MALE ISSUE AGE 50
$50,000 INITIAL PREMIUM FOR STANDARD NONSMOKER
$129,122 INITIAL DEATH BENEFIT
THIS ILLUSTRATION IS BASED ON CURRENT POLICY CHARGES.
<TABLE>
<CAPTION>
INTERNAL RATE OF RETURN
INITIAL DEATH BENEFIT NET CASH VALUE CASH VALUE ON NET CASH VALUE
PREMIUM ASSUMING HYPOTHETICAL ASSUMING HYPOTHETICAL ASSUMING HYPOTHETICAL ASSUMING HYPOTHETICAL
ACCUMULATED GROSS ANNUAL GROSS ANNUAL GROSS ANNUAL GROSS ANNUAL
END OF AT 5% RATE OF RETURN OF RATE OF RETURN OF RATE OF RETURN OF RATE OF RETURN OF
POLICY INTEREST ------------------------- ------------------------ ------------------------ -------------------------
YEAR PER YEAR 0% 6% 12% 0% 6% 12% 0% 6% 12% 0% 6% 12%
- ------ ----------- -- -- --- -- -- --- -- -- --- -- -- ---
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
1 52,500 121,586 128,890 136,182 44,452 47,363 50,269 48,452 51,363 54,269 -11.10 -5.27 .54
2 55,125 114,221 128,356 143,291 42,952 48,763 54,902 46,952 52,763 58,902 -7.32 -1.24 4.79
3 57,881 107,337 127,867 150,820 41,999 50,701 60,431 45,499 54,201 63,931 -5.65 .47 6.52
4 60,775 100,905 127,427 158,804 41,090 52,678 66,389 44,090 55,678 69,389 -4.79 1.31 7.34
5 63,814 94,897 127,039 167,278 40,225 54,696 72,812 42,725 57,196 75,312 -4.26 1.81 7.81
6 67,005 89,285 126,706 176,278 39,402 56,755 79,742 41,402 58,755 81,742 -3.89 2.13 8.09
7 70,355 84,040 126,427 185,842 38,621 58,856 87,221 40,121 60,356 88,721 -3.62 2.36 8.27
8 73,873 79,135 126,200 196,003 37,879 61,002 95,295 38,879 62,002 96,295 -3.41 2.52 8.40
9 77,566 74,548 126,027 206,808 37,175 63,191 104,016 37,675 63,691 104,516 -3.24 2.64 8.48
10 81,445 70,258 125,911 218,306 36,509 65,428 113,439 36,509 65,428 113,439 -3.10 2.73 8.54
15 103,946 55,083 132,148 301,694 32,634 78,293 178,743 32,634 78,293 178,743 -2.80 3.03 8.86
20 132,665 50,000 140,817 423,313 29,171 93,688 281,638 29,171 93,688 281,638 -2.66 3.19 9.03
25 169,318 50,000 152,615 604,095 26,076 112,111 443,768 26,076 112,111 443,768 -2.57 3.28 9.13
30 216,097 50,000 168,702 879,288 23,309 134,156 699,230 23,309 134,156 699,230 -2.51 3.34 9.19
35 275,801 50,000 189,513 1,300,621 20,835 160,536 1,101,752 20,835 160,536 1,101,752 -2.47 3.39 9.24
<CAPTION>
INTERNAL RATE OF RETURN
ON DEATH BENEFIT
ASSUMING HYPOTHETICAL
GROSS ANNUAL
END OF RATE OF RETURN OF
POLICY -----------------------
YEAR 0% 6% 12%
- ------ -- -- ---
<S> <C> <C> <C>
1 143.17 157.78 172.36
2 51.14 60.22 69.29
3 29.00 36.75 44.49
4 19.19 26.35 33.50
5 13.67 20.50 27.32
6 10.15 16.76 23.37
7 7.70 14.17 20.63
8 5.91 12.27 18.62
9 4.54 10.82 17.09
10 3.46 9.68 15.88
15 .65 6.69 12.73
20 0 5.31 11.27
25 0 4.56 10.48
30 0 4.14 10.03
35 0 3.88 9.76
</TABLE>
IT IS EMPHASIZED THAT THE HYPOTHETICAL GROSS ANNUAL RATES OF RETURN SHOWN
ABOVE AND ELSEWHERE IN THIS PROSPECTUS ARE ILLUSTRATIVE ONLY AND SHOULD NOT BE
DEEMED A REPRESENTATION OF PAST OR FUTURE GROSS ANNUAL RATES OF RETURN. ACTUAL
GROSS RATES OF RETURN MAY BE MORE OR LESS THAN THOSE SHOWN AND WILL DEPEND ON
A NUMBER OF FACTORS, INCLUDING THE INVESTMENT ALLOCATIONS MADE BY A POLICY
OWNER, WHETHER ADDITIONAL PAYMENTS ARE MADE, AND THE INVESTMENT EXPERIENCE OF
THE POLICY'S SUB-ACCOUNTS. THE DEATH BENEFIT, CASH VALUE AND NET CASH VALUE
FOR A POLICY WOULD BE DIFFERENT FROM THOSE SHOWN IF THE ACTUAL GROSS ANNUAL
RATES OF RETURN AVERAGED 0%, 6%, AND 12% OVER A PERIOD OF YEARS, BUT VARIED
ABOVE OR BELOW THAT AVERAGE DURING THE PERIOD. THEY WOULD ALSO BE DIFFERENT IF
ANY POLICY LOAN OR PARTIAL SURRENDER WERE MADE DURING THE PERIOD. NO
REPRESENTATIONS CAN BE MADE BY NEVLICO OR THE ELIGIBLE FUNDS THAT THOSE
HYPOTHETICAL RATES OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR OR SUSTAINED
OVER ANY PERIOD OF TIME.
40
<PAGE>
SINGLE INSURED POLICY
MALE ISSUE AGE 50
$50,000 INITIAL PREMIUM FOR STANDARD NONSMOKER
$129,122 INITIAL DEATH BENEFIT
THIS ILLUSTRATION IS BASED ON GUARANTEED POLICY CHARGES.
<TABLE>
<CAPTION>
INTERNAL RATE OF RETURN
ON NET CASH VALUE
INITIAL DEATH BENEFIT NET CASH VALUE CASH VALUE ASSUMING HYPOTHETICAL
PREMIUM ASSUMING HYPOTHETICAL ASSUMING HYPOTHETICAL ASSUMING HYPOTHETICAL GROSS
ACCUMULATED GROSS ANNUAL GROSS ANNUAL GROSS ANNUAL ANNUAL
END OF AT 5% RATE OF RETURN OF RATE OF RETURN OF RATE OF RETURN OF RATE OF RETURN OF
POLICY INTEREST ----------------------- --------------------- --------------------- -------------------------
YEAR PER YEAR 0% 6% 12% 0% 6% 12% 0% 6% 12% 0% 6% 12%
- ------ ----------- -- -- --- -- -- --- -- -- --- -- -- ---
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
1 52,500 121,167 128,451 135,723 44,285 47,188 50,086 48,285 51,188 54,086 -11.43 -5.62 .17
2 55,125 113,401 127,445 142,284 42,615 48,388 54,488 46,615 52,388 58,488 -7.68 -1.62 4.39
3 57,881 106,133 126,447 149,163 41,488 50,099 59,728 44,988 53,599 63,228 -6.03 .07 6.11
4 60,775 99,329 125,457 156,373 40,401 51,818 65,326 43,401 54,818 68,326 -5.19 .90 6.91
5 63,814 92,962 124,474 163,933 39,354 53,541 71,306 41,854 56,041 73,806 -4.68 1.38 7.36
6 67,005 87,002 123,498 171,857 38,344 55,268 77,692 40,344 57,268 79,692 -4.33 1.68 7.62
7 70,355 81,425 122,530 180,165 37,372 56,996 84,511 38,872 58,496 86,011 -4.07 1.89 7.79
8 73,873 76,204 121,570 188,875 36,439 58,727 91,793 37,439 59,727 92,793 -3.88 2.03 7.89
9 77,566 71,318 120,617 198,007 35,543 60,457 99,568 36,043 60,957 100,068 -3.72 2.13 7.95
10 81,445 66,746 119,671 207,579 34,683 62,185 107,865 34,683 62,185 107,865 -3.59 2.20 7.99
15 103,946 50,000 118,856 271,548 29,328 70,418 160,882 29,328 70,418 160,882 -3.49 2.31 8.10
20 132,665 50,000 118,044 355,247 23,335 78,537 236,353 23,335 78,537 236,353 -3.74 2.28 8.08
25 169,318 50,000 117,226 464,738 14,101 86,114 341,396 14,101 86,114 341,396 -4.94 2.20 7.99
30 216,097 50,000 116,417 608,041 0 92,577 483,528 0 92,577 483,528 -- 2.07 7.86
35 275,801 50,000 115,608 795,556 0 97,931 673,912 0 97,931 673,912 -- 1.94 7.71
<CAPTION>
INTERNAL RATE OF RETURN
ON DEATH BENEFIT
ASSUMING HYPOTHETICAL GROSS
END OF ANNUAL RATE OF RETURN OF
POLICY -----------------------------
YEAR 0% 6% 12%
- ------- -- -- ---
<S> <C> <C> <C>
1 142.33 156.90 171.45
2 50.60 59.65 68.69
3 28.52 36.24 43.96
4 18.72 25.86 32.98
5 13.21 20.01 26.81
6 9.67 16.26 22.85
7 7.21 13.66 20.10
8 5.41 11.75 18.07
9 4.02 10.28 16.52
10 2.93 9.12 15.30
15 0 5.94 11.94
20 0 4.39 10.30
25 0 3.47 9.33
30 0 2.86 8.68
35 0 2.42 8.23
</TABLE>
IT IS EMPHASIZED THAT THE HYPOTHETICAL GROSS ANNUAL RATES OF RETURN SHOWN
ABOVE AND ELSEWHERE IN THIS PROSPECTUS ARE ILLUSTRATIVE ONLY AND SHOULD NOT BE
DEEMED A REPRESENTATION OF PAST OR FUTURE GROSS ANNUAL RATES OF RETURN. ACTUAL
GROSS RATES OF RETURN MAY BE MORE OR LESS THAN THOSE SHOWN AND WILL DEPEND ON
A NUMBER OF FACTORS, INCLUDING THE INVESTMENT ALLOCATIONS MADE BY A POLICY
OWNER, WHETHER ADDITIONAL PAYMENTS ARE MADE, AND THE INVESTMENT EXPERIENCE OF
THE POLICY'S SUB-ACCOUNTS. THE DEATH BENEFIT, CASH VALUE AND NET CASH VALUE
FOR A POLICY WOULD BE DIFFERENT FROM THOSE SHOWN IF THE ACTUAL GROSS ANNUAL
RATES OF RETURN AVERAGED 0%, 6%, AND 12% OVER A PERIOD OF YEARS, BUT VARIED
ABOVE OR BELOW THAT AVERAGE DURING THE PERIOD. THEY WOULD ALSO BE DIFFERENT IF
ANY POLICY LOAN OR PARTIAL SURRENDER WERE MADE DURING THE PERIOD. NO
REPRESENTATIONS CAN BE MADE BY NEVLICO OR THE ELIGIBLE FUNDS THAT THOSE
HYPOTHETICAL RATES OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR OR SUSTAINED
OVER ANY PERIOD OF TIME.
41
<PAGE>
SINGLE INSURED POLICY
FEMALE ISSUE AGE 50
$50,000 INITIAL PREMIUM FOR STANDARD NONSMOKER
$145,611 INITIAL DEATH BENEFIT
THIS ILLUSTRATION IS BASED ON CURRENT POLICY CHARGES.
<TABLE>
<CAPTION>
INITIAL DEATH BENEFIT NET CASH VALUE CASH VALUE INTERNAL RATE OF RETURN
PREMIUM ASSUMING HYPOTHETICAL ASSUMING HYPOTHETICAL ASSUMING HYPOTHETICAL ON NET CASH VALUE
ACCUMULATED GROSS ANNUAL GROSS ANNUAL GROSS ANNUAL ASSUMING HYPOTHETICAL GROSS
END OF AT 5% RATE OF RETURN OF RATE OF RETURN OF RATE OF RETURN OF ANNUAL RATE OF RETURN OF
POLICY INTEREST ------------------------- ------------------------ ------------------------ ------------------------------
YEAR PER YEAR 0% 6% 12% 0% 6% 12% 0% 6% 12% 0% 6% 12%
- ------ ----------- -- -- --- -- -- --- -- -- --- -- -- ---
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
1 52,500 137,136 145,375 153,599 44,452 47,363 50,269 48,452 51,363 54,269 -11.10 -5.27 .54
2 55,125 128,844 144,789 161,636 42,952 48,763 54,902 46,952 52,763 58,902 -7.32 -1.24 4.79
3 57,881 121,083 144,242 170,135 41,999 50,701 60,431 45,499 54,201 63,931 -5.65 .47 6.52
4 60,775 113,820 143,735 179,129 41,090 52,678 66,389 44,090 55,678 69,389 -4.79 1.31 7.34
5 63,814 107,018 143,265 188,643 40,225 54,696 72,812 42,725 57,196 75,312 -4.26 1.81 7.81
6 67,005 100,646 142,829 198,709 39,402 56,755 79,742 41,402 58,755 81,742 -3.89 2.13 8.09
7 70,355 94,671 142,420 209,351 38,621 58,856 87,221 40,121 60,356 88,721 -3.62 2.36 8.27
8 73,873 89,062 142,031 220,590 37,879 61,002 95,295 38,879 62,002 96,295 -3.41 2.52 8.40
9 77,566 83,791 141,653 232,450 37,175 63,191 104,016 37,675 63,691 104,516 -3.24 2.64 8.48
10 81,445 78,840 141,290 244,972 36,509 65,428 113,439 36,509 65,428 113,439 -3.10 2.73 8.54
15 103,946 61,083 146,543 334,558 32,634 78,293 178,743 32,634 78,293 178,743 -2.80 3.03 8.86
20 132,665 50,000 153,627 461,823 29,171 93,688 281,638 29,171 93,688 281,638 -2.66 3.19 9.03
25 169,318 50,000 162,889 644,764 26,076 112,111 443,768 26,076 112,111 443,768 -2.57 3.28 9.13
30 216,097 50,000 176,118 917,943 23,309 134,156 699,230 23,309 134,156 699,230 -2.51 3.34 9.19
35 275,801 50,000 194,153 1,332,469 20,835 160,536 1,101,752 20,835 160,536 1,101,752 -2.47 3.39 9.24
<CAPTION>
INTERNAL RATE OF RETURN
ON DEATH BENEFIT
ASSUMING HYPOTHETICAL GROSS
END OF ANNUAL RATE OF RETURN OF
POLICY -----------------------------
YEAR 0% 6% 12%
- ------ -- -- ---
<S> <C> <C> <C>
1 174.27 190.75 207.20
2 60.53 70.17 79.80
3 34.29 42.36 50.41
4 22.83 30.21 37.58
5 16.44 23.43 30.42
6 12.37 19.12 25.86
7 9.55 16.13 22.70
8 7.48 13.94 20.39
9 5.90 12.27 18.62
10 4.66 10.95 17.22
15 1.34 7.43 13.51
20 0 5.77 11.76
25 0 4.84 10.77
30 0 4.29 10.19
35 0 3.95 9.83
</TABLE>
IT IS EMPHASIZED THAT THE HYPOTHETICAL GROSS ANNUAL RATES OF RETURN SHOWN
ABOVE AND ELSEWHERE IN THIS PROSPECTUS ARE ILLUSTRATIVE ONLY AND SHOULD NOT BE
DEEMED A REPRESENTATION OF PAST OR FUTURE GROSS ANNUAL RATES OF RETURN. ACTUAL
GROSS RATES OF RETURN MAY BE MORE OR LESS THAN THOSE SHOWN AND WILL DEPEND ON
A NUMBER OF FACTORS, INCLUDING THE INVESTMENT ALLOCATIONS MADE BY A POLICY
OWNER, WHETHER ADDITIONAL PAYMENTS ARE MADE, AND THE INVESTMENT EXPERIENCE OF
THE POLICY'S SUB-ACCOUNTS. THE DEATH BENEFIT, CASH VALUE AND NET CASH VALUE
FOR A POLICY WOULD BE DIFFERENT FROM THOSE SHOWN IF THE ACTUAL GROSS ANNUAL
RATES OF RETURN AVERAGED 0%, 6%, AND 12% OVER A PERIOD OF YEARS, BUT VARIED
ABOVE OR BELOW THAT AVERAGE DURING THE PERIOD. THEY WOULD ALSO BE DIFFERENT IF
ANY POLICY LOAN OR PARTIAL SURRENDER WERE MADE DURING THE PERIOD. NO
REPRESENTATIONS CAN BE MADE BY NEVLICO OR THE ELIGIBLE FUNDS THAT THOSE
HYPOTHETICAL RATES OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR OR SUSTAINED
OVER ANY PERIOD OF TIME.
42
<PAGE>
SINGLE INSURED POLICY
FEMALE ISSUE AGE 50
$50,000 INITIAL PREMIUM FOR STANDARD NONSMOKER
$145,611 INITIAL DEATH BENEFIT
THIS ILLUSTRATION IS BASED ON GUARANTEED POLICY CHARGES.
<TABLE>
<CAPTION>
INITIAL DEATH BENEFIT NET CASH VALUE CASH VALUE INTERNAL RATE OF RETURN
PREMIUM ASSUMING HYPOTHETICAL ASSUMING HYPOTHETICAL ASSUMING HYPOTHETICAL ON NET CASH VALUE
ACCUMULATED GROSS ANNUAL GROSS ANNUAL GROSS ANNUAL ASSUMING HYPOTHETICAL GROSS
END OF AT 5% RATE OF RETURN OF RATE OF RETURN OF RATE OF RETURN OF ANNUAL RATE OF RETURN OF
POLICY INTEREST ----------------------- ---------------------- ---------------------- ------------------------------
YEAR PER YEAR 0% 6% 12% 0% 6% 12% 0% 6% 12% 0% 6% 12%
- ------ ----------- -- -- --- -- -- --- -- -- --- -- -- ---
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
1 52,500 136,637 144,851 153,052 44,276 47,178 50,075 48,276 51,178 54,075 -11.45 -5.64 .15
2 55,125 127,881 143,719 160,453 42,601 48,373 54,471 46,601 52,373 58,471 -7.69 -1.64 4.38
3 57,881 119,685 142,594 168,211 41,473 50,082 59,708 44,973 53,582 63,208 -6.04 .05 6.09
4 60,775 112,014 141,479 176,344 40,391 51,804 65,310 43,391 54,804 68,310 -5.20 .89 6.91
5 63,814 104,835 140,372 184,870 39,354 53,541 71,306 41,854 56,041 73,806 -4.68 1.38 7.36
6 67,005 98,116 139,274 193,810 38,362 55,293 77,727 40,362 57,293 79,727 -4.32 1.69 7.63
7 70,355 91,828 138,185 203,183 37,416 57,062 84,607 38,916 58,562 86,107 -4.06 1.91 7.80
8 73,873 85,943 137,106 213,010 36,517 58,852 91,986 37,517 59,852 92,986 -3.85 2.06 7.92
9 77,566 80,436 136,035 223,313 35,666 60,665 99,908 36,166 61,165 100,408 -3.68 2.17 7.99
10 81,445 75,281 134,972 234,114 34,861 62,502 108,412 34,861 62,502 108,412 -3.54 2.26 8.05
15 103,946 55,842 134,064 306,271 29,835 71,626 163,630 29,835 71,626 163,630 -3.38 2.43 8.22
20 132,665 50,000 133,162 400,682 24,988 81,207 244,352 24,988 81,207 244,352 -3.41 2.45 8.26
25 169,318 50,000 132,250 524,165 18,712 91,023 360,764 18,712 91,023 360,764 -3.86 2.43 8.23
30 216,097 50,000 131,336 685,718 7,862 100,043 522,336 7,862 100,043 522,336 -5.98 2.34 8.13
35 275,801 50,000 130,418 897,078 0 107,836 741,749 0 107,836 741,749 -- 2.22 8.01
<CAPTION>
INTERNAL RATE OF RETURN
ON DEATH BENEFIT
ASSUMING HYPOTHETICAL GROSS
END OF ANNUAL RATE OF RETURN OF
POLICY -----------------------------
YEAR 0% 6% 12%
- ------ -- -- ---
<S> <C> <C> <C>
1 173.27 189.70 206.10
2 59.93 69.54 79.14
3 33.77 41.81 49.84
4 22.34 29.70 37.04
5 15.96 22.93 29.89
6 11.89 18.62 25.33
7 9.07 15.63 22.18
8 7.01 13.44 19.86
9 5.42 11.76 18.09
10 4.18 10.44 16.69
15 .74 6.80 12.84
20 0 5.02 10.97
25 0 3.97 9.86
30 0 3.27 9.12
35 0 2.78 8.60
</TABLE>
IT IS EMPHASIZED THAT THE HYPOTHETICAL GROSS ANNUAL RATES OF RETURN SHOWN
ABOVE AND ELSEWHERE IN THIS PROSPECTUS ARE ILLUSTRATIVE ONLY AND SHOULD NOT BE
DEEMED A REPRESENTATION OF PAST OR FUTURE GROSS ANNUAL RATES OF RETURN. ACTUAL
GROSS RATES OF RETURN MAY BE MORE OR LESS THAN THOSE SHOWN AND WILL DEPEND ON
A NUMBER OF FACTORS, INCLUDING THE INVESTMENT ALLOCATIONS MADE BY A POLICY
OWNER, WHETHER ADDITIONAL PAYMENTS ARE MADE, AND THE INVESTMENT EXPERIENCE OF
THE POLICY'S SUB-ACCOUNTS. THE DEATH BENEFIT, CASH VALUE AND NET CASH VALUE
FOR A POLICY WOULD BE DIFFERENT FROM THOSE SHOWN IF THE ACTUAL GROSS ANNUAL
RATES OF RETURN AVERAGED 0%, 6%, AND 12% OVER A PERIOD OF YEARS, BUT VARIED
ABOVE OR BELOW THAT AVERAGE DURING THE PERIOD. THEY WOULD ALSO BE DIFFERENT IF
ANY POLICY LOAN OR PARTIAL SURRENDER WERE MADE DURING THE PERIOD. NO
REPRESENTATIONS CAN BE MADE BY NEVLICO OR THE ELIGIBLE FUNDS THAT THOSE
HYPOTHETICAL RATES OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR OR SUSTAINED
OVER ANY PERIOD OF TIME.
43
<PAGE>
SINGLE INSURED POLICY
MALE ISSUE AGE 70
$50,000 INITIAL PREMIUM FOR STANDARD NONSMOKER
$75,013 INITIAL DEATH BENEFIT
THIS ILLUSTRATION IS BASED ON CURRENT POLICY CHARGES.
<TABLE>
<CAPTION>
INITIAL DEATH BENEFIT NET CASH VALUE CASH VALUE INTERNAL RATE OF RETURN
PREMIUM ASSUMING HYPOTHETICAL ASSUMING HYPOTHETICAL ASSUMING HYPOTHETICAL ON NET CASH VALUE
ACCUMULATED GROSS ANNUAL GROSS ANNUAL GROSS ANNUAL ASSUMING HYPOTHETICAL GROSS
END OF AT 5% RATE OF RETURN OF RATE OF RETURN OF RATE OF RETURN OF ANNUAL RATE OF RETURN OF
POLICY INTEREST ---------------------- ---------------------- ---------------------- ------------------------------
YEAR PER YEAR 0% 6% 12% 0% 6% 12% 0% 6% 12% 0% 6% 12%
- ------ ----------- -- -- --- -- -- --- -- -- --- -- -- ---
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
1 52,500 71,284 75,567 79,842 44,452 47,363 50,269 48,452 51,363 54,269 -11.10 -5.27 .54
2 55,125 67,664 76,038 84,885 42,952 48,763 54,902 46,952 52,763 58,902 -7.32 -1.24 4.79
3 57,881 64,278 76,573 90,318 41,999 50,701 60,431 45,499 54,201 63,931 -5.65 .47 6.52
4 60,775 61,116 77,179 96,184 41,090 52,678 66,389 44,090 55,678 69,389 -4.79 1.31 7.34
5 63,814 58,161 77,860 102,522 40,225 54,696 72,812 42,725 57,196 75,312 -4.26 1.81 7.81
6 67,005 55,396 78,614 109,371 39,402 56,755 79,742 41,402 58,755 81,742 -3.89 2.13 8.09
7 70,355 52,805 79,438 116,770 38,621 58,856 87,221 40,121 60,356 88,721 -3.62 2.36 8.27
8 73,873 50,369 80,325 124,754 37,879 61,002 95,295 38,879 62,002 96,295 -3.41 2.52 8.40
9 77,566 50,000 81,272 133,366 37,175 63,191 104,016 37,675 63,691 104,516 -3.24 2.64 8.48
10 81,445 50,000 82,276 142,651 36,509 65,428 113,439 36,509 65,428 113,439 -3.10 2.73 8.54
15 103,946 50,000 92,425 211,006 32,634 78,293 178,743 32,634 78,293 178,743 -2.80 3.03 8.86
20 132,665 50,000 105,513 317,184 29,171 93,688 281,638 29,171 93,688 281,638 -2.66 3.19 9.03
25 169,318 50,000 120,171 475,675 26,076 112,111 443,768 26,076 112,111 443,768 -2.57 3.28 9.13
<CAPTION>
INTERNAL RATE OF RETURN
ON DEATH BENEFIT
ASSUMING HYPOTHETICAL GROSS
END OF ANNUAL RATE OF RETURN OF
POLICY -----------------------------
YEAR 0% 6% 12%
- ------ -- -- ---
<S> <C> <C> <C>
1 42.57 51.13 59.68
2 16.33 23.32 30.30
3 8.73 15.27 21.79
4 5.15 11.46 17.77
5 3.07 9.26 15.44
6 1.72 7.83 13.93
7 .78 6.84 12.88
8 .09 6.10 12.11
9 0 5.55 11.52
10 0 5.11 11.05
15 0 4.18 10.07
20 0 3.80 9.68
25 0 3.57 9.43
</TABLE>
IT IS EMPHASIZED THAT THE HYPOTHETICAL GROSS ANNUAL RATES OF RETURN SHOWN
ABOVE AND ELSEWHERE IN THIS PROSPECTUS ARE ILLUSTRATIVE ONLY AND SHOULD NOT BE
DEEMED A REPRESENTATION OF PAST OR FUTURE GROSS ANNUAL RATES OF RETURN. ACTUAL
GROSS RATES OF RETURN MAY BE MORE OR LESS THAN THOSE SHOWN AND WILL DEPEND ON
A NUMBER OF FACTORS, INCLUDING THE INVESTMENT ALLOCATIONS MADE BY A POLICY
OWNER, WHETHER ADDITIONAL PAYMENTS ARE MADE, AND THE INVESTMENT EXPERIENCE OF
THE POLICY'S SUB-ACCOUNTS. THE DEATH BENEFIT, CASH VALUE AND NET CASH VALUE
FOR A POLICY WOULD BE DIFFERENT FROM THOSE SHOWN IF THE ACTUAL GROSS ANNUAL
RATES OF RETURN AVERAGED 0%, 6%, AND 12% OVER A PERIOD OF YEARS, BUT VARIED
ABOVE OR BELOW THAT AVERAGE DURING THE PERIOD. THEY WOULD ALSO BE DIFFERENT IF
ANY POLICY LOAN OR PARTIAL SURRENDER WERE MADE DURING THE PERIOD. NO
REPRESENTATIONS CAN BE MADE BY NEVLICO OR THE ELIGIBLE FUNDS THAT THOSE
HYPOTHETICAL RATES OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR OR SUSTAINED
OVER ANY PERIOD OF TIME.
44
<PAGE>
SINGLE INSURED POLICY
MALE ISSUE AGE 70
$50,000 INITIAL PREMIUM FOR STANDARD NONSMOKER
$75,013 INITIAL DEATH BENEFIT
THIS ILLUSTRATION IS BASED ON GUARANTEED POLICY CHARGES.
<TABLE>
<CAPTION>
INITIAL DEATH BENEFIT NET CASH VALUE CASH VALUE INTERNAL RATE OF RETURN
PREMIUM ASSUMING HYPOTHETICAL ASSUMING HYPOTHETICAL ASSUMING HYPOTHETICAL ON NET CASH VALUE
ACCUMULATED GROSS ANNUAL GROSS ANNUAL GROSS ANNUAL ASSUMING HYPOTHETICAL GROSS
END OF AT 5% RATE OF RETURN OF RATE OF RETURN OF RATE OF RETURN OF ANNUAL RATE OF RETURN OF
POLICY INTEREST --------------------- --------------------- --------------------- ------------------------------
YEAR PER YEAR 0% 6% 12% 0% 6% 12% 0% 6% 12% 0% 6% 12%
- ------ ----------- -- -- --- -- -- --- -- -- --- -- -- ---
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
1 52,500 70,329 74,561 78,786 43,803 46,679 49,551 47,803 50,679 53,551 -12.39 -6.64 -.90
2 55,125 65,816 73,974 82,595 41,670 47,331 53,313 45,670 51,331 57,313 -8.71 -2.71 3.26
3 57,881 61,591 73,391 86,588 40,096 48,449 57,790 43,596 51,949 61,290 -7.09 -1.04 4.94
4 60,775 57,637 72,812 90,773 38,580 49,528 62,485 41,580 52,528 65,485 -6.28 -.24 5.73
5 63,814 53,936 72,238 95,162 37,121 50,566 67,406 39,621 53,066 69,906 -5.78 .23 6.16
6 67,005 50,473 71,668 99,762 35,722 51,564 72,561 37,722 53,564 74,561 -5.45 .51 6.40
7 70,355 50,000 71,103 104,587 34,303 52,524 77,964 35,803 54,024 79,464 -5.24 .71 6.55
8 73,873 50,000 70,543 109,645 32,689 53,451 83,633 33,689 54,451 84,633 -5.17 .84 6.64
9 77,566 50,000 69,988 114,949 30,828 54,349 89,584 31,328 54,849 90,084 -5.23 .93 6.69
10 81,445 50,000 69,438 120,511 28,654 55,218 95,833 28,654 55,218 95,833 -5.42 1.00 6.72
15 103,946 50,000 68,955 157,675 6,794 58,412 133,566 6,794 58,412 133,566 -12.46 1.04 6.77
20 132,665 50,000 68,480 206,328 0 60,805 183,205 0 60,805 183,205 -- .98 6.71
25 169,318 50,000 68,041 270,122 0 63,477 252,003 0 63,477 252,003 -- .96 6.68
<CAPTION>
INTERNAL RATE OF RETURN
ON DEATH BENEFIT
ASSUMING HYPOTHETICAL GROSS
END OF ANNUAL RATE OF RETURN OF
POLICY -----------------------------
YEAR 0% 6% 12%
- ------- -- -- ---
<S> <C> <C> <C>
1 40.66 49.12 57.57
2 14.73 21.63 28.53
3 7.20 13.65 20.09
4 3.62 9.85 16.08
5 1.53 7.64 13.74
6 .16 6.18 12.20
7 0 5.16 11.12
8 0 4.40 10.31
9 0 3.81 9.69
10 0 3.34 9.20
15 0 2.17 7.96
20 0 1.58 7.34
25 0 1.24 6.98
</TABLE>
IT IS EMPHASIZED THAT THE HYPOTHETICAL GROSS ANNUAL RATES OF RETURN SHOWN
ABOVE AND ELSEWHERE IN THIS PROSPECTUS ARE ILLUSTRATIVE ONLY AND SHOULD NOT BE
DEEMED A REPRESENTATION OF PAST OR FUTURE GROSS ANNUAL RATES OF RETURN. ACTUAL
GROSS RATES OF RETURN MAY BE MORE OR LESS THAN THOSE SHOWN AND WILL DEPEND ON
A NUMBER OF FACTORS, INCLUDING THE INVESTMENT ALLOCATIONS MADE BY A POLICY
OWNER, WHETHER ADDITIONAL PAYMENTS ARE MADE, AND THE INVESTMENT EXPERIENCE OF
THE POLICY'S SUB-ACCOUNTS. THE DEATH BENEFIT, CASH VALUE AND NET CASH VALUE
FOR A POLICY WOULD BE DIFFERENT FROM THOSE SHOWN IF THE ACTUAL GROSS ANNUAL
RATES OF RETURN AVERAGED 0%, 6%, AND 12% OVER A PERIOD OF YEARS, BUT VARIED
ABOVE OR BELOW THAT AVERAGE DURING THE PERIOD. THEY WOULD ALSO BE DIFFERENT IF
ANY POLICY LOAN OR PARTIAL SURRENDER WERE MADE DURING THE PERIOD. NO
REPRESENTATIONS CAN BE MADE BY NEVLICO OR THE ELIGIBLE FUNDS THAT THOSE
HYPOTHETICAL RATES OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR OR SUSTAINED
OVER ANY PERIOD OF TIME.
45
<PAGE>
SINGLE INSURED POLICY
FEMALE ISSUE AGE 70
$50,000 INITIAL PREMIUM FOR STANDARD NONSMOKER
$81,811 INITIAL DEATH BENEFIT
THIS ILLUSTRATION IS BASED ON CURRENT POLICY CHARGES.
<TABLE>
<CAPTION>
INTERNAL RATE OF
RETURN INTERNAL RATE OF
ON NET CASH VALUE RETURN
ASSUMING ON DEATH BENEFIT
INITIAL DEATH BENEFIT NET CASH VALUE CASH VALUE HYPOTHETICAL ASSUMING
PREMIUM ASSUMING HYPOTHETICAL ASSUMING HYPOTHETICAL ASSUMING HYPOTHETICAL GROSS HYPOTHETICAL GROSS
ACCUMULATED GROSS ANNUAL GROSS ANNUAL GROSS ANNUAL ANNUAL RATE OF ANNUAL RATE OF
END OF AT 5% RATE OF RETURN OF RATE OF RETURN OF RATE OF RETURN OF RETURN OF RETURN OF
POLICY INTEREST ---------------------- ---------------------- ---------------------- ----------------- --------------------
YEAR PER YEAR 0% 6% 12% 0% 6% 12% 0% 6% 12% 0% 6% 12% 0% 6% 12%
- ------ ----------- -- -- --- -- -- --- -- -- --- -- -- --- -- -- ---
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
1 52,500 77,454 82,107 86,752 44,452 47,363 50,269 48,452 51,363 54,269 -11.10 -5.27 .54 54.91 64.21 73.50
2 55,125 73,205 82,265 91,837 42,952 48,763 54,902 46,952 52,763 58,902 -7.32 -1.24 4.79 21.00 28.27 35.53
3 57,881 69,235 82,477 97,282 41,999 50,701 60,431 45,499 54,201 63,931 -5.65 .47 6.52 11.46 18.16 24.84
4 60,775 65,530 82,753 103,130 41,090 52,678 66,389 44,090 55,678 69,389 -4.79 1.31 7.34 7.00 13.42 19.84
5 63,814 62,077 83,102 109,424 40,225 54,696 72,812 42,725 57,196 75,312 -4.26 1.81 7.81 4.42 10.70 16.96
6 67,005 58,857 83,525 116,203 39,402 56,755 79,742 41,402 58,755 81,742 -3.89 2.13 8.09 2.76 8.93 15.09
7 70,355 55,850 84,019 123,504 38,621 58,856 87,221 40,121 60,356 88,721 -3.62 2.36 8.27 1.59 7.70 13.79
8 73,873 53,037 84,581 131,363 37,879 61,002 95,295 38,879 62,002 96,295 -3.41 2.52 8.40 .74 6.79 12.83
9 77,566 50,401 85,205 139,820 37,175 63,191 104,016 37,675 63,691 104,516 -3.24 2.64 8.48 .09 6.10 12.10
10 81,445 50,000 85,893 148,922 36,509 65,428 113,439 36,509 65,428 113,439 -3.10 2.73 8.54 0 5.56 11.53
15 103,946 50,000 94,688 216,173 32,634 78,293 178,743 32,634 78,293 178,743 -2.80 3.03 8.86 0 4.35 10.25
20 132,665 50,000 106,516 320,202 29,171 93,688 281,638 29,171 93,688 281,638 -2.66 3.19 9.03 0 3.85 9.73
25 169,318 50,000 120,327 476,291 26,076 112,111 443,768 26,076 112,111 443,768 -2.57 3.28 9.13 0 3.58 9.43
</TABLE>
IT IS EMPHASIZED THAT THE HYPOTHETICAL GROSS ANNUAL RATES OF RETURN SHOWN
ABOVE AND ELSEWHERE IN THIS PROSPECTUS ARE ILLUSTRATIVE ONLY AND SHOULD NOT BE
DEEMED A REPRESENTATION OF PAST OR FUTURE GROSS ANNUAL RATES OF RETURN. ACTUAL
GROSS RATES OF RETURN MAY BE MORE OR LESS THAN THOSE SHOWN AND WILL DEPEND ON
A NUMBER OF FACTORS, INCLUDING THE INVESTMENT ALLOCATIONS MADE BY A POLICY
OWNER, WHETHER ADDITIONAL PAYMENTS ARE MADE, AND THE INVESTMENT EXPERIENCE OF
THE POLICY'S SUB-ACCOUNTS. THE DEATH BENEFIT, CASH VALUE AND NET CASH VALUE
FOR A POLICY WOULD BE DIFFERENT FROM THOSE SHOWN IF THE ACTUAL GROSS ANNUAL
RATES OF RETURN AVERAGED 0%, 6%, AND 12% OVER A PERIOD OF YEARS, BUT VARIED
ABOVE OR BELOW THAT AVERAGE DURING THE PERIOD. THEY WOULD ALSO BE DIFFERENT IF
ANY POLICY LOAN OR PARTIAL SURRENDER WERE MADE DURING THE PERIOD. NO
REPRESENTATIONS CAN BE MADE BY NEVLICO OR THE ELIGIBLE FUNDS THAT THOSE
HYPOTHETICAL RATES OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR OR SUSTAINED
OVER ANY PERIOD OF TIME.
46
<PAGE>
SINGLE INSURED POLICY
FEMALE ISSUE AGE 70
$50,000 INITIAL PREMIUM FOR STANDARD NONSMOKER
$81,811 INITIAL DEATH BENEFIT
THIS ILLUSTRATION IS BASED ON GUARANTEED POLICY CHARGES.
<TABLE>
<CAPTION>
INTERNAL RATE OF INTERNAL RATE OF
RETURN RETURN
ON NET CASH VALUE ON DEATH BENEFIT
ASSUMING ASSUMING
INITIAL DEATH BENEFIT NET CASH VALUE CASH VALUE HYPOTHETICAL HYPOTHETICAL
PREMIUM ASSUMING HYPOTHETICAL ASSUMING HYPOTHETICAL ASSUMING HYPOTHETICAL GROSS GROSS
ACCUMULATED GROSS ANNUAL GROSS ANNUAL GROSS ANNUAL ANNUAL RATE OF ANNUAL RATE OF
END OF AT 5% RATE OF RETURN OF RATE OF RETURN OF RATE OF RETURN OF RETURN OF RETURN OF
POLICY INTEREST --------------------- --------------------- --------------------- ----------------- -----------------
YEAR PER YEAR 0% 6% 12% 0% 6% 12% 0% 6% 12% 0% 6% 12% 0% 6% 12%
- ------ ----------- ------ ------ ------- ------ ------ ------- ------ ------ ------- ------ ----- ---- ----- ----- -----
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
1 52,500 76,731 81,346 85,954 44,000 46,887 49,769 48,000 50,887 53,769 -12.00 -6.23 -.46 53.46 62.69 71.91
2 55,125 71,810 80,708 90,110 42,057 47,764 53,794 46,057 51,764 57,794 -8.29 -2.26 3.72 19.84 27.05 34.25
3 57,881 67,203 80,073 94,466 40,663 49,121 58,580 44,163 52,621 62,080 -6.66 -.59 5.42 10.36 17.00 23.62
4 60,775 62,890 79,443 99,032 39,314 50,451 63,631 42,314 53,451 66,631 -5.83 .22 6.21 5.90 12.27 18.63
5 63,814 58,854 78,817 103,818 38,007 51,747 68,954 40,507 54,247 71,454 -5.34 .69 6.64 3.31 9.53 15.73
6 67,005 55,077 78,196 108,835 36,743 53,006 74,560 38,743 55,006 76,560 -5.00 .98 6.89 1.62 7.74 13.84
7 70,355 51,541 77,580 114,096 35,526 54,230 80,463 37,026 55,730 81,963 -4.77 1.17 7.03 .43 6.48 12.51
8 73,873 50,000 76,969 119,612 34,334 55,422 86,681 35,334 56,422 87,681 -4.59 1.30 7.12 0 5.54 11.52
9 77,566 50,000 76,363 125,396 33,026 56,582 93,235 33,526 57,082 93,735 -4.50 1.38 7.17 0 4.82 10.76
10 81,445 50,000 75,762 131,460 31,545 57,711 100,138 31,545 57,711 100,138 -4.50 1.44 7.19 0 4.24 10.15
15 103,946 50,000 75,233 171,980 17,389 62,206 142,202 17,389 62,206 142,202 -6.80 1.47 7.22 0 2.76 8.58
20 132,665 50,000 74,710 225,018 0 65,712 197,918 0 65,712 197,918 -- 1.38 7.12 0 2.03 7.81
25 169,318 50,000 74,219 294,532 0 69,151 274,420 0 69,151 274,420 -- 1.31 7.05 0 1.59 7.35
</TABLE>
IT IS EMPHASIZED THAT THE HYPOTHETICAL GROSS ANNUAL RATES OF RETURN SHOWN
ABOVE AND ELSEWHERE IN THIS PROSPECTUS ARE ILLUSTRATIVE ONLY AND SHOULD NOT BE
DEEMED A REPRESENTATION OF PAST OR FUTURE GROSS ANNUAL RATES OF RETURN. ACTUAL
GROSS RATES OF RETURN MAY BE MORE OR LESS THAN THOSE SHOWN AND WILL DEPEND ON
A NUMBER OF FACTORS, INCLUDING THE INVESTMENT ALLOCATIONS MADE BY A POLICY
OWNER, WHETHER ADDITIONAL PAYMENTS ARE MADE, AND THE INVESTMENT EXPERIENCE OF
THE POLICY'S SUB-ACCOUNTS. THE DEATH BENEFIT, CASH VALUE AND NET CASH VALUE
FOR A POLICY WOULD BE DIFFERENT FROM THOSE SHOWN IF THE ACTUAL GROSS ANNUAL
RATES OF RETURN AVERAGED 0%, 6%, AND 12% OVER A PERIOD OF YEARS, BUT VARIED
ABOVE OR BELOW THAT AVERAGE DURING THE PERIOD. THEY WOULD ALSO BE DIFFERENT IF
ANY POLICY LOAN OR PARTIAL SURRENDER WERE MADE DURING THE PERIOD. NO
REPRESENTATIONS CAN BE MADE BY NEVLICO OR THE ELIGIBLE FUNDS THAT THOSE
HYPOTHETICAL RATES OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR OR SUSTAINED
OVER ANY PERIOD OF TIME.
47
<PAGE>
LAST SURVIVOR POLICY
MALE ISSUE AGE 65
FEMALE ISSUE AGE 60
(JOINT EQUAL AGE 63)
$50,000 INITIAL PREMIUM FOR STANDARD NONSMOKER
$114,909 INITIAL DEATH BENEFIT
THIS ILLUSTRATION IS BASED ON CURRENT POLICY CHARGES.
<TABLE>
<CAPTION>
INITIAL DEATH BENEFIT NET CASH VALUE CASH VALUE INTERNAL RATE OF RETURN
PREMIUM ASSUMING HYPOTHETICAL ASSUMING HYPOTHETICAL ASSUMING HYPOTHETICAL ON NET CASH VALUE
ACCUMULATED GROSS ANNUAL GROSS ANNUAL GROSS ANNUAL ASSUMING HYPOTHETICAL GROSS
END OF AT 5% RATE OF RETURN OF RATE OF RETURN OF RATE OF RETURN OF ANNUAL RATE OF RETURN OF
POLICY INTEREST ------------------------- ------------------------ ------------------------ ------------------------------
YEAR PER YEAR 0% 6% 12% 0% 6% 12% 0% 6% 12% 0% 6% 12%
- ------ ----------- -- -- --- -- -- --- -- -- --- -- -- ---
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
1 52,500 107,901 114,384 120,855 44,658 47,581 50,499 48,658 51,581 54,499 -10.68 -4.84 1.00
2 55,125 100,988 113,486 126,691 43,325 49,182 55,370 47,325 53,182 59,370 -6.91 -.82 5.23
3 57,881 94,516 112,596 132,809 42,499 51,298 61,135 45,999 54,798 64,635 -5.27 .86 6.93
4 60,775 88,459 111,711 139,222 41,679 53,424 67,319 44,679 56,424 70,319 -4.45 1.67 7.72
5 63,814 82,822 110,877 145,999 40,883 55,578 73,975 43,383 58,078 76,475 -3.95 2.14 8.15
6 67,005 77,605 110,133 153,224 40,124 57,780 81,170 42,124 59,780 83,170 -3.60 2.44 8.41
7 70,355 72,775 109,483 160,937 39,402 60,033 88,952 40,902 61,533 90,452 -3.35 2.65 8.58
8 73,873 68,305 108,931 169,186 38,715 62,336 97,371 39,715 63,336 98,371 -3.15 2.79 8.69
9 77,566 64,170 108,485 178,026 38,062 64,693 106,483 38,562 65,193 106,983 -2.99 2.90 8.76
10 81,445 60,350 108,156 187,527 37,443 67,104 116,349 37,443 67,104 116,349 -2.85 2.99 8.81
15 103,946 50,000 113,563 259,270 33,806 81,106 185,170 33,806 81,106 185,170 -2.58 3.28 9.12
20 132,665 50,000 123,152 370,218 30,523 98,031 294,699 30,523 98,031 294,699 -2.44 3.42 9.27
25 169,318 50,000 137,951 546,062 27,558 118,486 469,015 27,558 118,486 469,015 -2.35 3.51 9.37
30 216,097 50,000 157,448 820,649 24,881 143,210 746,440 24,881 143,210 746,440 -2.30 3.57 9.43
35 275,801 50,000 178,645 1,226,063 22,464 173,094 1,187,963 22,464 173,094 1,187,963 -2.26 3.61 9.47
<CAPTION>
INTERNAL RATE OF RETURN
ON DEATH BENEFIT
ASSUMING HYPOTHETICAL GROSS
END OF ANNUAL RATE OF RETURN OF
POLICY -----------------------------
YEAR 0% 6% 12%
- ------ -- -- ---
<S> <C> <C> <C>
1 115.80 128.77 141.71
2 42.12 50.66 59.18
3 23.65 31.07 38.49
4 15.33 22.26 29.18
5 10.62 17.27 23.90
6 7.60 14.07 20.52
7 5.51 11.85 18.18
8 3.98 10.22 16.46
9 2.81 8.99 15.15
10 1.90 8.02 14.13
15 0 5.62 11.60
20 0 4.61 10.53
25 0 4.14 10.04
30 0 3.90 9.78
35 0 3.71 9.57
</TABLE>
IT IS EMPHASIZED THAT THE HYPOTHETICAL GROSS ANNUAL RATES OF RETURN SHOWN
ABOVE AND ELSEWHERE IN THIS PROSPECTUS ARE ILLUSTRATIVE ONLY AND SHOULD NOT BE
DEEMED A REPRESENTATION OF PAST OR FUTURE GROSS ANNUAL RATES OF RETURN. ACTUAL
GROSS RATES OF RETURN MAY BE MORE OR LESS THAN THOSE SHOWN AND WILL DEPEND ON
A NUMBER OF FACTORS, INCLUDING THE INVESTMENT ALLOCATIONS MADE BY A POLICY
OWNER, WHETHER ADDITIONAL PAYMENTS ARE MADE, AND THE INVESTMENT EXPERIENCE OF
THE POLICY'S SUB-ACCOUNTS. THE DEATH BENEFIT, CASH VALUE AND NET CASH VALUE
FOR A POLICY WOULD BE DIFFERENT FROM THOSE SHOWN IF THE ACTUAL GROSS ANNUAL
RATES OF RETURN AVERAGED 0%, 6%, AND 12% OVER A PERIOD OF YEARS, BUT VARIED
ABOVE OR BELOW THAT AVERAGE DURING THE PERIOD. THEY WOULD ALSO BE DIFFERENT IF
ANY POLICY LOAN OR PARTIAL SURRENDER WERE MADE DURING THE PERIOD. NO
REPRESENTATIONS CAN BE MADE BY NEVLICO OR THE ELIGIBLE FUNDS THAT THOSE
HYPOTHETICAL RATES OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR OR SUSTAINED
OVER ANY PERIOD OF TIME.
48
<PAGE>
LAST SURVIVOR POLICY
MALE ISSUE AGE 65
FEMALE ISSUE AGE 60
(JOINT EQUAL AGE 63)
$50,000 INITIAL PREMIUM FOR STANDARD NONSMOKER
$114,909 INITIAL DEATH BENEFIT
THIS ILLUSTRATION IS BASED ON GUARANTEED POLICY CHARGES.
<TABLE>
<CAPTION>
INITIAL DEATH BENEFIT NET CASH VALUE CASH VALUE INTERNAL RATE OF RETURN
PREMIUM ASSUMING HYPOTHETICAL ASSUMING HYPOTHETICAL ASSUMING HYPOTHETICAL ON NET CASH VALUE
ACCUMULATED GROSS ANNUAL GROSS ANNUAL GROSS ANNUAL ASSUMING HYPOTHETICAL GROSS
END OF AT 5% RATE OF RETURN OF RATE OF RETURN OF RATE OF RETURN OF ANNUAL RATE OF RETURN OF
POLICY INTEREST ----------------------- --------------------- --------------------- ------------------------------
YEAR PER YEAR 0% 6% 12% 0% 6% 12% 0% 6% 12% 0% 6% 12%
- ------ ----------- -- -- --- -- -- --- -- -- --- -- -- ---
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
1 52,500 107,901 114,384 120,855 44,658 47,581 50,499 48,658 51,581 54,499 -10.68 -4.84 1.00
2 55,125 100,988 113,486 126,691 43,325 49,182 55,370 47,325 53,182 59,370 -6.91 -.82 5.23
3 57,881 94,516 112,596 132,809 42,499 51,298 61,135 45,999 54,798 64,635 -5.27 .86 6.93
4 60,775 88,459 111,711 139,222 41,679 53,424 67,319 44,679 56,424 70,319 -4.45 1.67 7.72
5 63,814 82,789 110,834 145,945 40,865 55,555 73,947 43,365 58,055 76,447 -3.95 2.13 8.14
6 67,005 77,482 109,962 152,992 40,057 57,688 81,044 42,057 59,688 83,044 -3.63 2.41 8.38
7 70,355 72,515 109,097 160,379 39,256 59,816 88,638 40,756 61,316 90,138 -3.40 2.59 8.52
8 73,873 67,865 108,239 168,123 38,459 61,934 96,753 39,459 62,934 97,753 -3.23 2.71 8.60
9 77,566 63,513 107,386 176,240 37,667 64,032 105,410 38,167 64,532 105,910 -3.10 2.79 8.64
10 81,445 59,439 106,539 184,749 36,878 66,101 114,625 36,878 66,101 114,625 -3.00 2.83 8.65
15 103,946 50,000 105,782 241,600 31,272 75,549 172,550 31,272 75,549 172,550 -3.08 2.79 8.61
20 132,665 50,000 105,027 315,984 21,836 83,603 251,527 21,836 83,603 251,527 -4.06 2.60 8.41
25 169,318 50,000 104,273 413,312 0 89,561 354,995 0 89,561 354,995 -- 2.36 8.16
30 216,097 50,000 103,561 540,854 0 94,196 491,946 0 94,196 491,946 -- 2.13 7.92
35 275,801 50,000 102,851 707,716 0 99,655 685,724 0 99,655 685,724 -- 1.99 7.77
<CAPTION>
INTERNAL RATE OF RETURN
ON DEATH BENEFIT
ASSUMING HYPOTHETICAL GROSS
END OF ANNUAL RATE OF RETURN OF
POLICY -----------------------------
YEAR 0% 6% 12%
- ------ -- -- ---
<S> <C> <C> <C>
1 115.80 128.77 141.71
2 42.12 50.66 59.18
3 23.65 31.07 38.49
4 15.33 22.26 29.18
5 10.61 17.26 23.89
6 7.57 14.04 20.49
7 5.45 11.79 18.12
8 3.89 10.14 16.37
9 2.69 8.86 15.03
10 1.74 7.86 13.96
15 0 5.12 11.07
20 0 3.78 9.66
25 0 2.98 8.82
30 0 2.46 8.26
35 0 2.08 7.87
</TABLE>
IT IS EMPHASIZED THAT THE HYPOTHETICAL GROSS ANNUAL RATES OF RETURN SHOWN
ABOVE AND ELSEWHERE IN THIS PROSPECTUS ARE ILLUSTRATIVE ONLY AND SHOULD NOT BE
DEEMED A REPRESENTATION OF PAST OR FUTURE GROSS ANNUAL RATES OF RETURN. ACTUAL
GROSS RATES OF RETURN MAY BE MORE OR LESS THAN THOSE SHOWN AND WILL DEPEND ON
A NUMBER OF FACTORS, INCLUDING THE INVESTMENT ALLOCATIONS MADE BY A POLICY
OWNER, WHETHER ADDITIONAL PAYMENTS ARE MADE, AND THE INVESTMENT EXPERIENCE OF
THE POLICY'S SUB-ACCOUNTS. THE DEATH BENEFIT, CASH VALUE AND NET CASH VALUE
FOR A POLICY WOULD BE DIFFERENT FROM THOSE SHOWN IF THE ACTUAL GROSS ANNUAL
RATES OF RETURN AVERAGED 0%, 6%, AND 12% OVER A PERIOD OF YEARS, BUT VARIED
ABOVE OR BELOW THAT AVERAGE DURING THE PERIOD. THEY WOULD ALSO BE DIFFERENT IF
ANY POLICY LOAN OR PARTIAL SURRENDER WERE MADE DURING THE PERIOD. NO
REPRESENTATIONS CAN BE MADE BY NEVLICO OR THE ELIGIBLE FUNDS THAT THOSE
HYPOTHETICAL RATES OF RETURN CAN BE ACHIEVED FOR ANY ONE YEAR OR SUSTAINED
OVER ANY PERIOD OF TIME.
49
<PAGE>
APPENDIX B
INVESTMENT EXPERIENCE INFORMATION
The information contained in Appendix B gives hypothetical illustrations of
the Variable Account's and the Policy's investment experience based on the
historical investment experience of the Eligible Funds. It does not represent
what may happen in the future.
The Policies were not available until , 1996. The Zenith Fund and the
Variable Account commenced operations on August 26, 1983. The Westpeak Stock
Index and Back Bay Advisors Managed Series of the Zenith Fund commenced
operations on May 1, 1987. The Westpeak Value Growth Series and Loomis Sayles
Avanti Growth Series of the Zenith Fund commenced operations on April 30,
1993. The Loomis Sayles Small Cap Series of the Zenith Fund commenced
operations on May 2, 1994. The remaining Zenith Fund Series commenced
operations on October 31, 1994.
The illustrations are based on the actual investment experience of the
relevant Eligible Funds for the periods shown (net of actual charges and
expenses incurred by the Eligible Funds). The illustrations assume that an
initial premium of $50,000 was paid and that no loans, transfers or other
Policy Owner transactions were made during the periods shown.
SUB-ACCOUNT INVESTMENT EXPERIENCE
The Policies are supported by the Variable Account, which invests in the
Eligible Funds. The investment experience of the Sub-Account or Sub-Accounts
you choose will affect the values and benefits of your Policy.
Many factors in addition to investment experience will affect the actual
values and benefits of your Policy. For instance, these investment experience
figures do not reflect the charges deducted from additional Premiums and the
Monthly Deductions from the cash value. (See "Charges and Expenses".)
NET RATES OF RETURN
A Sub-Account's investment experience is expressed below as a net rate of
return. The annual net rate is the effective earnings rate at which the Sub-
Accounts increased or decreased over a one-year period, based on the
investment experience of the relevant Eligible Funds. The rate is calculated
by taking the difference between the Sub-Accounts' ending values and beginning
values of the period and dividing it by the beginning values of the period.
The effective annual net rate of return since inception is the annualized
effective interest rate at which the Sub-Accounts increased or decreased since
the inception dates of the Sub-Accounts. For each Sub-Account, the rate is
calculated by taking the difference between the Sub-Account's ending value and
the value on the date of its inception and dividing it by the value on the
date of inception. This result is the total net rate of return since inception
("Total Return"). The effective annual net rate of return is the rate which,
if compounded annually, would equal the total net rate of return since
inception.
50
<PAGE>
SUB-ACCOUNTS INVESTING IN NEW ENGLAND ZENITH FUND
<TABLE>
<CAPTION>
ANNUAL NET RATE OF RETURN
-----------------------------------------------------------------------------------------------------------
FOR ONE YEAR ENDING
8/26/83- --------------------------------------------------------------------------------------------------
SUB-ACCOUNT 12/31/83 12/31/84 12/31/85 12/31/86 12/31/87 12/31/88 12/31/89 12/31/90 12/31/91 12/31/92 12/31/93 12/31/94
- ----------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------- -------- ---------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
Bond Income..... 3.20% 12.61% 18.76% 14.83% 2.27% 8.37% 12.30% 8.09% 17.96% 8.18% 12.61% -3.36%
Money Market.... 3.20 10.73 8.26 6.80 6.53 7.52 9.25 8.19 6.21 3.80 2.97 3.97
<CAPTION>
ANNUAL NET RATE OF RETURN
-----------------------------------------------------------------------
FOR ONE YEAR ENDING
5/1/87- --------------------------------------------------------------
SUB-ACCOUNT 12/31/87 12/31/88 12/31/89 12/31/90 12/31/91 12/31/92 12/31/93 12/31/94
- ----------- -------- -------- -------- -------- -------- -------- -------- ---------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
Stock Index......................................... -12.20% 16.34% 30.15% -4.14% 30.43% 7.30% 9.72% 1.12%
Managed............................................. -0.66 9.48 19.08 3.21 20.17 6.70 10.65 -1.11
<CAPTION>
-------- 8/26/83- 8/28/83-
12/31/95 12/31/95
-------- TOTAL EFFECTIVE
SUB-ACCOUNT 12/31/95 RETURN ANNUAL
- ----------- -------- -------- ---------
<S> <C> <C> <C>
Bond Income..... 21.20% 258.78% 10.91%
Money Market.... 5.70 123.17 6.72
<CAPTION>
-------- 5/1/87- 5/1/87-
12/31/95 12/31/95
-------- TOTAL EFFECTIVE
SUB-ACCOUNT 12/31/95 RETURN ANNUAL
- ----------- -------- -------- ---------
<S> <C> <C> <C>
Stock Index...... 36.92% 169.62% 12.19%
Managed.......... 31.26 146.21 10.96
<CAPTION>
ANNUAL NET RATE OF RETURN
-------------------------------- 4/30/93- 4/30/93-
FOR ONE YEAR ENDING 12/31/95 12/31/95
4/30/93 ---------------------- TOTAL EFFECTIVE
SUB-ACCOUNT 12/31/93 12/31/94 12/31/95 RETURN ANNUAL
- ----------- --------- --------- --------- --------- ---------
<S> <C> <C> <C> <C> <C>
Value Growth............................... 14.24% -1.21% 36.47% 54.02% 17.60%
Avanti Growth.............................. 14.74 -.27 30.35 49.16 16.19
<CAPTION>
ANNUAL NET RATE OF RETURN 5/2/94- 5/2/94-
-------------------------------- 12/31/95 12/31/95
5/2/94- FOR ONE YEAR ENDING TOTAL EFFECTIVE
SUB-ACCOUNT 12/31/94 12/31/95 RETURN ANNUAL
- ----------- --------- ---------------------- --------- ---------
<S> <C> <C> <C> <C> <C>
Small Cap.................................. -3.23% 28.84% 24.69% 14.22%
<CAPTION>
ANNUAL NET RATE OF RETURN 10/31/94- 10/31/94-
-------------------------------- 12/31/95 12/31/95
10/31/94- FOR ONE YEAR ENDING TOTAL EFFECTIVE
SUB-ACCOUNT 12/31/94 12/31/95 RETURN ANNUAL
- ----------- --------- ---------------------- --------- ---------
<S> <C> <C> <C> <C> <C>
Equity Growth.............................. -4.20% 48.69% 42.45% 35.64%
Balanced................................... -.10 24.79 24.67 20.92
Venture Value.............................. -3.50 39.28 34.41 29.01
International Equity....................... 2.60 6.23 9.00 7.70
Salomon Brothers U.S. Government........... 0.60 15.02 15.71 13.39
Salomon Brothers Strategic Bond
Opportunities............................. -1.40 19.38 17.71 15.08
</TABLE>
51
<PAGE>
POLICY PERFORMANCE
The material below assumes a Policy was issued with an initial premium of
$50,000 paid on August 26, 1983, in the case of the Bond Income and Money
Market Sub-Accounts (May 1, 1987, in the case of the Westpeak Stock Index and
Back Bay Advisors Managed Sub-Accounts; April 30, 1993, in the case of the
Westpeak Value Growth and Avanti Growth Sub-Accounts; May 2, 1994, in the case
of the Small Cap Sub-Account; October 31, 1994, in the case of the Balanced,
International Equity, Equity Growth, Venture Value, U.S. Government and
Strategic Bond Opportunities Sub-Accounts), to a male age 50 in the standard
nonsmoker risk category. The death benefits, cash values and internal rates of
return assume in each instance that the entire Policy value was invested in
the particular Sub-Account for the period shown. These illustrations of policy
investment experience reflect all Policy charges (except for the $2.50 Monthly
Maintenance Charge) based on NEVLICO's current rates. (See Appendix A for the
definition of the internal rate of return.)
MALE STANDARD NON SMOKER, ISSUE AGE 50
$50,000 INITIAL PREMIUM
$129,122 INITIAL DEATH BENEFIT
BOND INCOME SUB-ACCOUNT
<TABLE>
<CAPTION>
MINIMUM INTERNAL RATE
TOTAL GUARANTEED VARIABLE OF RETURN ON INTERNAL RATE
PREMIUMS DEATH DEATH CASH NET CASH NET CASH OF RETURN ON
DATE PAID BENEFIT BENEFIT VALUE VALUE VALUE DEATH BENEFIT
- ---- -------- ---------- -------- ------- -------- ------------- -------------
<S> <C> <C> <C> <C> <C> <C> <C>
August 26, 1983......... 50,000 50,000 129,122 50,000 46,000 -- --
December 31, 1983....... 50,000 50,000 130,654 51,122 47,122 -15.66% --
December 31, 1984....... 50,000 50,000 139,494 56,311 52,311 3.41 114.08%
December 31, 1985....... 50,000 50,000 156,886 65,320 61,820 9.46 62.75
December 31, 1986....... 50,000 50,000 170,674 73,266 70,266 10.70 44.30
December 31, 1987....... 50,000 50,000 165,419 73,185 70,685 8.29 31.68
December 31, 1988....... 50,000 75,767 169,828 77,406 75,406 7.99 25.69
December 31, 1989....... 50,000 75,767 180,973 84,942 83,442 8.40 22.46
December 31, 1990....... 50,000 75,767 185,675 89,706 88,706 8.11 19.55
December 31, 1991....... 50,000 75,767 207,916 103,356 102,856 9.02 18.62
December 31, 1992....... 50,000 75,767 213,612 109,212 109,212 8.72 16.81
December 31, 1993....... 50,000 120,283 229,245 120,487 120,487 8.87 15.85
December 31, 1994....... 50,000 120,283 212,033 114,506 114,506 7.57 13.58
December 31, 1995....... 50,000 120,283 247,171 137,081 137,081 8.51 13.82
MONEY MARKET SUB-ACCOUNT
<CAPTION>
INTERNAL RATE
TOTAL MINIMUM VARIABLE OF RETURN ON INTERNAL RATE
PREMIUMS DEATH DEATH CASH NET CASH NET CASH OF RETURN ON
DATE PAID BENEFIT BENEFIT VALUE VALUE VALUE DEATH BENEFIT
- ---- -------- ---------- -------- ------- -------- ------------- -------------
<S> <C> <C> <C> <C> <C> <C> <C>
August 26, 1983......... 50,000 50,000 129,122 50,000 46,000 -- --
December 31, 1983....... 50,000 50,000 130,974 51,247 47,247 -15.02% --
December 31, 1984....... 50,000 50,000 137,164 55,371 51,371 2.03 111.42%
December 31, 1985....... 50,000 50,000 140,631 58,552 55,052 4.19 55.34
December 31, 1986....... 50,000 50,000 142,293 61,083 58,083 4.58 36.67
December 31, 1987....... 50,000 50,000 143,656 63,557 61,057 4.70 27.47
December 31, 1988....... 50,000 65,444 146,543 66,793 64,793 4.97 22.27
December 31, 1989....... 50,000 65,444 151,824 71,260 69,760 5.39 19.12
December 31, 1990....... 50,000 65,444 155,804 75,274 74,274 5.53 16.73
December 31, 1991....... 50,000 65,444 157,095 78,093 77,593 5.41 14.70
December 31, 1992....... 50,000 65,444 154,861 79,175 79,175 5.04 12.86
December 31, 1993....... 50,000 79,450 151,970 79,872 79,872 4.63 11.34
December 31, 1994....... 50,000 79,450 151,626 81,883 81,883 4.44 10.27
December 31, 1995....... 50,000 79,450 153,789 85,291 85,291 4.42 9.53
</TABLE>
52
<PAGE>
MANAGED SUB-ACCOUNT
<TABLE>
<CAPTION>
MINIMUM INTERNAL RATE
TOTAL GUARANTEED VARIABLE OF RETURN ON INTERNAL RATE
PREMIUMS DEATH DEATH CASH NET CASH NET CASH OF RETURN ON
DATE PAID BENEFIT BENEFIT VALUE VALUE VALUE DEATH BENEFIT
- ---- -------- ---------- -------- ------- -------- ------------- -------------
<S> <C> <C> <C> <C> <C> <C> <C>
May 1, 1987............. 50,000 50,000 129,122 50,000 46,000 -- --
December 31, 1987....... 50,000 50,000 124,238 48,993 44,993 -14.60% --
December 31, 1988....... 50,000 50,000 128,321 52,204 48,204 -2.17 75.93%
December 31, 1989....... 50,000 50,000 146,503 61,467 57,967 5.70 49.61
December 31, 1990....... 50,000 50,000 142,039 61,437 58,437 4.34 32.92
December 31, 1991....... 50,000 50,000 161,786 72,115 69,615 7.35 28.60
December 31, 1992....... 50,000 70,177 163,688 75,159 73,159 6.95 23.27
December 31, 1993....... 50,000 70,177 171,814 81,230 79,730 7.25 20.33
December 31, 1994....... 50,000 70,177 161,126 78,405 77,405 5.86 16.49
December 31, 1995....... 50,000 70,177 202,017 101,135 100,635 8.40 17.48
AVANTI GROWTH SUB-ACCOUNT
<CAPTION>
MINIMUM INTERNAL RATE
TOTAL GUARANTEED VARIABLE OF RETURN ON INTERNAL RATE
PREMIUMS DEATH DEATH CASH NET CASH NET CASH OF RETURN ON
DATE PAID BENEFIT BENEFIT VALUE VALUE VALUE DEATH BENEFIT
- ---- -------- ---------- -------- ------- -------- ------------- -------------
<S> <C> <C> <C> <C> <C> <C> <C>
April 30, 1993.......... 50,000 50,000 129,122 50,000 46,000 -- --
December 31, 1993....... 50,000 50,000 142,840 56,477 52,477 7.47% --
December 31, 1994....... 50,000 50,000 133,421 54,419 50,419 .50 79.91%
December 31, 1995....... 50,000 50,000 166,943 70,222 66,722 11.41 57.04
SMALL-CAP SUB-ACCOUNT
<CAPTION>
MINIMUM INTERNAL RATE
TOTAL GUARANTEED VARIABLE OF RETURN ON INTERNAL RATE
PREMIUMS DEATH DEATH CASH NET CASH NET CASH OF RETURN ON
DATE PAID BENEFIT BENEFIT VALUE VALUE VALUE DEATH BENEFIT
- ---- -------- ---------- -------- ------- -------- ------------- -------------
<S> <C> <C> <C> <C> <C> <C> <C>
May 1, 1994............. 50,000 50,000 129,122 50,000 46,000 -- --
December 31, 1994....... 50,000 50,000 120,049 47,342 43,342 -19.32% --
December 31, 1995....... 50,000 50,000 147,654 60,069 56,069 7.12 91.57%
BALANCED SUB-ACCOUNT
<CAPTION>
MINIMUM INTERNAL RATE
TOTAL GUARANTEED VARIABLE OF RETURN ON INTERNAL RATE
PREMIUMS DEATH DEATH CASH NET CASH NET CASH OF RETURN ON
DATE PAID BENEFIT BENEFIT VALUE VALUE VALUE DEATH BENEFIT
- ---- -------- ---------- -------- ------- -------- ------------- -------------
<S> <C> <C> <C> <C> <C> <C> <C>
October 31, 1994........ 50,000 50,000 129,122 50,000 46,000 -- --
December 31, 1994....... 50,000 50,000 127,694 49,705 45,705 -41.58% --
December 31, 1995....... 50,000 50,000 151,641 60,900 56,900 11.71 158.73%
INTERNATIONAL EQUITY SUB-ACCOUNT
<CAPTION>
MINIMUM INTERNAL RATE
TOTAL GUARANTEED VARIABLE OF RETURN ON INTERNAL RATE
PREMIUMS DEATH DEATH CASH NET CASH NET CASH OF RETURN ON
DATE PAID BENEFIT BENEFIT VALUE VALUE VALUE DEATH BENEFIT
- ---- -------- ---------- -------- ------- -------- ------------- -------------
<S> <C> <C> <C> <C> <C> <C> <C>
October 31, 1994........ 50,000 50,000 129,122 50,000 46,000 -- --
December 31, 1994....... 50,000 50,000 130,766 50,900 46,900 -31.81% --
December 31, 1995....... 50,000 50,000 132,641 53,270 49,270 -1.25 130.69%
</TABLE>
53
<PAGE>
EQUITY GROWTH SUB-ACCOUNT
<TABLE>
<CAPTION>
MINIMUM INTERNAL RATE
TOTAL GUARANTEED VARIABLE OF RETURN ON INTERNAL RATE
PREMIUMS DEATH DEATH CASH NET CASH NET CASH OF RETURN ON
DATE PAID BENEFIT BENEFIT VALUE VALUE VALUE DEATH BENEFIT
- ---- -------- ---------- -------- ------- -------- ------------- -------------
<S> <C> <C> <C> <C> <C> <C> <C>
October 31, 1994........ 50,000 50,000 129,122 50,000 46,000 -- --
December 31, 1994....... 50,000 50,000 120,911 47,065 43,065 -59.08% --
December 31, 1995....... 50,000 50,000 172,803 69,399 65,399 25.86 189.37%
VALUE GROWTH SUB-ACCOUNT
<CAPTION>
MINIMUM INTERNAL RATE
TOTAL GUARANTEED VARIABLE OF RETURN ON INTERNAL RATE
PREMIUMS DEATH DEATH CASH NET CASH NET CASH OF RETURN ON
DATE PAID BENEFIT BENEFIT VALUE VALUE VALUE DEATH BENEFIT
- ---- -------- ---------- -------- ------- -------- ------------- -------------
<S> <C> <C> <C> <C> <C> <C> <C>
April 30, 1993.......... 50,000 50,000 129,122 50,000 46,000 -- --
December 31, 1993....... 50,000 50,000 142,221 56,232 52,232 6.72% --
December 31, 1994....... 50,000 50,000 132,620 54,093 50,093 .11 79.26%
December 31, 1995....... 50,000 50,000 172,204 72,435 68,935 12.77 58.88
STOCK INDEX SUB-ACCOUNT
<CAPTION>
MINIMUM INTERNAL RATE
TOTAL GUARANTEED VARIABLE OF RETURN ON INTERNAL RATE
PREMIUMS DEATH DEATH CASH NET CASH NET CASH OF RETURN ON
DATE PAID BENEFIT BENEFIT VALUE VALUE VALUE DEATH BENEFIT
- ---- -------- ---------- -------- ------- -------- ------------- -------------
<S> <C> <C> <C> <C> <C> <C> <C>
May 1, 1987............. 50,000 50,000 129,122 50,000 46,000 -- --
December 31, 1987....... 50,000 50,000 109,807 43,303 39,303 -30.24% --
December 31, 1988....... 50,000 50,000 119,943 48,796 44,796 -6.38 68.95%
December 31, 1989....... 50,000 50,000 151,676 63,637 60,137 7.16 51.57
December 31, 1990....... 50,000 50,000 135,410 58,570 55,570 2.92 31.20
December 31, 1991....... 50,000 50,000 167,404 74,619 72,119 8.16 29.54
December 31, 1992....... 50,000 73,892 170,317 78,203 76,203 7.72 24.14
December 31, 1993....... 50,000 73,892 177,273 83,811 82,311 7.76 20.90
December 31, 1994....... 50,000 73,892 170,021 82,733 81,733 6.62 17.30
December 31, 1995....... 50,000 73,892 222,827 111,553 111,053 9.64 18.81
VENTURE VALUE SUB-ACCOUNT
<CAPTION>
MINIMUM INTERNAL RATE
TOTAL GUARANTEED VARIABLE OF RETURN ON INTERNAL RATE
PREMIUMS DEATH DEATH CASH NET CASH NET CASH OF RETURN ON
DATE PAID BENEFIT BENEFIT VALUE VALUE VALUE DEATH BENEFIT
- ---- -------- ---------- -------- ------- -------- ------------- -------------
<S> <C> <C> <C> <C> <C> <C> <C>
October 31, 1994........ 50,000 50,000 129,122 50,000 46,000 -- --
December 31, 1994....... 50,000 50,000 123,857 48,211 44,211 -52.11% --
December 31, 1995....... 50,000 50,000 163,803 65,784 61,784 19.88 176.41%
U.S. GOVERNMENT SUB-ACCOUNT
<CAPTION>
MINIMUM INTERNAL RATE
TOTAL GUARANTEED VARIABLE OF RETURN ON INTERNAL RATE
PREMIUMS DEATH DEATH CASH NET CASH NET CASH OF RETURN ON
DATE PAID BENEFIT BENEFIT VALUE VALUE VALUE DEATH BENEFIT
- ---- -------- ---------- -------- ------- -------- ------------- -------------
<S> <C> <C> <C> <C> <C> <C> <C>
October 31, 1994........ 50,000 50,000 129,122 50,000 46,000 -- --
December 31, 1994....... 50,000 50,000 128,589 50,053 46,053 -38.86% --
December 31, 1995....... 50,000 50,000 140,033 56,238 52,238 3.82 141.67%
STRATEGIC BOND OPPORTUNITIES SUB-ACCOUNT
<CAPTION>
MINIMUM INTERNAL RATE
TOTAL GUARANTEED VARIABLE OF RETURN ON INTERNAL RATE
PREMIUMS DEATH DEATH CASH NET CASH NET CASH OF RETURN ON
DATE PAID BENEFIT BENEFIT VALUE VALUE VALUE DEATH BENEFIT
- ---- -------- ---------- -------- ------- -------- ------------- -------------
<S> <C> <C> <C> <C> <C> <C> <C>
October 31, 1994........ 50,000 50,000 129,122 50,000 46,000 -- --
December 31, 1994....... 50,000 50,000 125,905 49,008 45,008 -46.71% --
December 31, 1995....... 50,000 50,000 142,849 57,369 53,369 5.75 145.82%
</TABLE>
54
<PAGE>
FEMALE STANDARD NON SMOKER, ISSUE AGE 50
$50,000 INITIAL PREMIUM
$145,611 INITIAL DEATH BENEFIT
BOND INCOME SUB-ACCOUNT
<TABLE>
<CAPTION>
MINIMUM INTERNAL RATE
TOTAL GUARANTEED VARIABLE OF RETURN ON INTERNAL RATE
PREMIUMS DEATH DEATH CASH NET CASH NET CASH OF RETURN ON
DATE PAID BENEFIT BENEFIT VALUE VALUE VALUE DEATH BENEFIT
- ---- -------- ---------- -------- ------- -------- ------------- -------------
<S> <C> <C> <C> <C> <C> <C> <C>
August 26, 1983......... 50,000 50,000 145,611 50,000 46,000 -- --
December 31, 1983....... 50,000 50,000 147,348 51,122 47,122 -15.66% --
December 31, 1984....... 50,000 50,000 157,343 56,311 52,311 3.41 134.08%
December 31, 1985....... 50,000 50,000 176,975 65,320 61,820 9.46 71.32
December 31, 1986....... 50,000 50,000 192,526 73,266 70,266 10.70 49.59
December 31, 1987....... 50,000 50,000 186,573 73,185 70,685 8.29 35.37
December 31, 1988....... 50,000 75,767 191,487 77,406 75,406 7.99 28.54
December 31, 1989....... 50,000 75,767 203,947 84,942 83,442 8.40 24.79
December 31, 1990....... 50,000 75,767 209,082 89,706 88,706 8.11 21.50
December 31, 1991....... 50,000 75,767 233,873 103,356 102,856 9.02 20.30
December 31, 1992....... 50,000 75,767 239,936 109,212 109,212 8.72 18.27
December 31, 1993....... 50,000 120,283 257,039 120,487 120,487 8.87 17.14
December 31, 1994....... 50,000 120,283 237,248 114,506 114,506 7.57 14.71
December 31, 1995....... 50,000 120,283 275,927 137,081 137,081 8.51 14.84
MONEY MARKET SUB-ACCOUNT
<CAPTION>
INTERNAL RATE
TOTAL MINIMUM VARIABLE OF RETURN ON INTERNAL RATE
PREMIUMS DEATH DEATH CASH NET CASH NET CASH OF RETURN ON
DATE PAID BENEFIT BENEFIT VALUE VALUE VALUE DEATH BENEFIT
- ---- -------- ---------- -------- ------- -------- ------------- -------------
<S> <C> <C> <C> <C> <C> <C> <C>
August 26, 1983......... 50,000 50,000 145,611 50,000 46,000 -- --
December 31, 1983....... 50,000 50,000 147,709 51,247 47,247 -15.02% --
December 31, 1984....... 50,000 50,000 154,715 55,371 51,371 2.03 131.17%
December 31, 1985....... 50,000 50,000 158,639 58,552 55,052 4.19 63.52
December 31, 1986....... 50,000 50,000 160,511 61,083 58,083 4.58 41.68
December 31, 1987....... 50,000 50,000 162,028 63,557 61,057 4.70 31.05
December 31, 1988....... 50,000 65,444 165,232 66,793 64,793 4.97 25.05
December 31, 1989....... 50,000 65,444 171,098 71,260 69,760 5.39 21.38
December 31, 1990....... 50,000 65,444 175,446 75,274 74,274 5.53 18.63
December 31, 1991....... 50,000 65,444 176,708 78,093 77,593 5.41 16.33
December 31, 1992....... 50,000 65,444 173,946 79,175 79,175 5.04 14.27
December 31, 1993....... 50,000 79,450 170,395 79,872 79,872 4.63 12.58
December 31, 1994....... 50,000 79,450 169,657 81,883 81,883 4.44 11.37
December 31, 1995....... 50,000 79,450 171,681 85,291 85,291 4.42 10.51
</TABLE>
55
<PAGE>
MANAGED SUB-ACCOUNT
<TABLE>
<CAPTION>
MINIMUM INTERNAL RATE
TOTAL GUARANTEED VARIABLE OF RETURN ON INTERNAL RATE
PREMIUMS DEATH DEATH CASH NET CASH NET CASH OF RETURN ON
DATE PAID BENEFIT BENEFIT VALUE VALUE VALUE DEATH BENEFIT
- ---- -------- ---------- -------- ------- -------- ------------- -------------
<S> <C> <C> <C> <C> <C> <C> <C>
May 1, 1987............. 50,000 50,000 145,611 50,000 46,000 -- --
December 31, 1987....... 50,000 50,000 140,118 48,993 44,993 -14.60% --
December 31, 1988....... 50,000 50,000 144,745 52,204 48,204 -2.17 89.09%
December 31, 1989....... 50,000 50,000 165,263 61,467 57,967 5.70 56.52
December 31, 1990....... 50,000 50,000 160,222 61,437 58,437 4.34 37.36
December 31, 1991....... 50,000 50,000 182,464 72,115 69,615 7.35 31.95
December 31, 1992....... 50,000 70,177 184,543 75,159 73,159 6.95 25.91
December 31, 1993....... 50,000 70,177 193,592 81,230 79,730 7.25 22.51
December 31, 1994....... 50,000 70,177 181,395 78,405 77,405 5.86 18.30
December 31, 1995....... 50,000 70,177 227,163 101,135 100,635 8.40 19.08
AVANTI GROWTH SUB-ACCOUNT
<CAPTION>
MINIMUM INTERNAL RATE
TOTAL GUARANTEED VARIABLE OF RETURN ON INTERNAL RATE
PREMIUMS DEATH DEATH CASH NET CASH NET CASH OF RETURN ON
DATE PAID BENEFIT BENEFIT VALUE VALUE VALUE DEATH BENEFIT
- ---- -------- ---------- -------- ------- -------- ------------- -------------
<S> <C> <C> <C> <C> <C> <C> <C>
April 30, 1993.......... 50,000 50,000 145,611 50,000 46,000 -- --
December 31, 1993....... 50,000 50,000 161,101 56,477 52,477 7.47% --
December 31, 1994....... 50,000 50,000 150,498 54,419 50,419 .50 93.35%
December 31, 1995....... 50,000 50,000 188,321 70,222 66,722 11.41 64.29
SMALL-CAP SUB-ACCOUNT
<CAPTION>
MINIMUM INTERNAL RATE
TOTAL GUARANTEED VARIABLE OF RETURN ON INTERNAL RATE
PREMIUMS DEATH DEATH CASH NET CASH NET CASH OF RETURN ON
DATE PAID BENEFIT BENEFIT VALUE VALUE VALUE DEATH BENEFIT
- ---- -------- ---------- -------- ------- -------- ------------- -------------
<S> <C> <C> <C> <C> <C> <C> <C>
May 1, 1994............. 50,000 50,000 145,611 50,000 46,000 -- --
December 31, 1994....... 50,000 50,000 135,395 47,362 43,342 -19.32% --
December 31, 1995....... 50,000 50,000 166,551 60,069 56,069 7.12 105.93%
BALANCED SUB-ACCOUNT
<CAPTION>
MINIMUM INTERNAL RATE
TOTAL GUARANTEED VARIABLE OF RETURN ON INTERNAL RATE
PREMIUMS DEATH DEATH CASH NET CASH NET CASH OF RETURN ON
DATE PAID BENEFIT BENEFIT VALUE VALUE VALUE DEATH BENEFIT
- ---- -------- ---------- -------- ------- -------- ------------- -------------
<S> <C> <C> <C> <C> <C> <C> <C>
October 31, 1994........ 50,000 50,000 145,611 50,000 46,000 -- --
December 31, 1994....... 50,000 50,000 144,006 49,705 45,705 -41.58% --
December 31, 1995....... 50,000 50,000 171,041 60,900 56,900 11.71 186.84%
INTERNATIONAL EQUITY SUB-ACCOUNT
<CAPTION>
MINIMUM INTERNAL RATE
TOTAL GUARANTEED VARIABLE OF RETURN ON INTERNAL RATE
PREMIUMS DEATH DEATH CASH NET CASH NET CASH OF RETURN ON
DATE PAID BENEFIT BENEFIT VALUE VALUE VALUE DEATH BENEFIT
- ---- -------- ---------- -------- ------- -------- ------------- -------------
<S> <C> <C> <C> <C> <C> <C> <C>
October 31, 1994........ 50,000 50,000 145,611 50,000 46,000 -- --
December 31, 1994....... 50,000 50,000 147,469 50,900 46,900 -31.81% --
December 31, 1995....... 50,000 50,000 149,611 53,270 49,270 -1.25 155.76%
</TABLE>
56
<PAGE>
EQUITY GROWTH SUB-ACCOUNT
<TABLE>
<CAPTION>
MINIMUM INTERNAL RATE
TOTAL GUARANTEED VARIABLE OF RETURN ON INTERNAL RATE
PREMIUMS DEATH DEATH CASH NET CASH NET CASH OF RETURN ON
DATE PAID BENEFIT BENEFIT VALUE VALUE VALUE DEATH BENEFIT
- ---- -------- ---------- -------- ------- -------- ------------- -------------
<S> <C> <C> <C> <C> <C> <C> <C>
October 31, 1994........ 50,000 50,000 145,611 50,000 46,000 -- --
December 31, 1994....... 50,000 50,000 136,356 47,065 43,065 -59.08% --
December 31, 1995....... 50,000 50,000 194,910 69,399 65,399 25.86 220.82%
VALUE GROWTH SUB-ACCOUNT
<CAPTION>
MINIMUM INTERNAL RATE
TOTAL GUARANTEED VARIABLE OF RETURN ON INTERNAL RATE
PREMIUMS DEATH DEATH CASH NET CASH NET CASH OF RETURN ON
DATE PAID BENEFIT BENEFIT VALUE VALUE VALUE DEATH BENEFIT
- ---- -------- ---------- -------- ------- -------- ------------- -------------
<S> <C> <C> <C> <C> <C> <C> <C>
April 30, 1993.......... 50,000 50,000 145,611 50,000 46,000 -- --
December 31, 1993....... 50,000 50,000 160,403 56,232 52,232 6.72% --
December 31, 1994....... 50,000 50,000 149,594 54,093 50,093 .11 92.66%
December 31, 1995....... 50,000 50,000 194,256 72,435 68,935 12.77 66.21
STOCK INDEX SUB-ACCOUNT
<CAPTION>
MINIMUM INTERNAL RATE
TOTAL GUARANTEED VARIABLE OF RETURN ON INTERNAL RATE
PREMIUMS DEATH DEATH CASH NET CASH NET CASH OF RETURN ON
DATE PAID BENEFIT BENEFIT VALUE VALUE VALUE DEATH BENEFIT
- ---- -------- ---------- -------- ------- -------- ------------- -------------
<S> <C> <C> <C> <C> <C> <C> <C>
May 1, 1987............. 50,000 50,000 145,611 50,000 46,000 -- --
December 31, 1987....... 50,000 50,000 123,843 43,303 39,303 -30.24% --
December 31, 1988....... 50,000 50,000 135,293 48,796 44,796 -6.38 81.59%
December 31, 1989....... 50,000 50,000 171,099 63,637 60,137 7.16 58.57
December 31, 1990....... 50,000 50,000 152,745 58,570 55,570 2.92 35.58
December 31, 1991....... 50,000 50,000 188,801 74,619 72,119 8.16 32.92
December 31, 1992....... 50,000 73,892 192,017 78,203 76,203 7.72 26.79
December 31, 1993....... 50,000 73,892 199,743 83,811 82,311 7.76 23.08
December 31, 1994....... 50,000 73,892 191,409 82,733 81,733 6.62 19.13
December 31, 1995....... 50,000 73,892 250,564 111,553 111,053 9.64 20.43
VENTURE VALUE SUB-ACCOUNT
<CAPTION>
MINIMUM INTERNAL RATE
TOTAL GUARANTEED VARIABLE OF RETURN ON INTERNAL RATE
PREMIUMS DEATH DEATH CASH NET CASH NET CASH OF RETURN ON
DATE PAID BENEFIT BENEFIT VALUE VALUE VALUE DEATH BENEFIT
- ---- -------- ---------- -------- ------- -------- ------------- -------------
<S> <C> <C> <C> <C> <C> <C> <C>
October 31, 1994........ 50,000 50,000 145,611 50,000 46,000 -- --
December 31, 1994....... 50,000 50,000 139,678 48,211 44,211 -52.11% --
December 31, 1995....... 50,000 50,000 184,758 65,784 61,784 19.88 206.45%
U.S. GOVERNMENT SUB-ACCOUNT
<CAPTION>
MINIMUM INTERNAL RATE
TOTAL GUARANTEED VARIABLE OF RETURN ON INTERNAL RATE
PREMIUMS DEATH DEATH CASH NET CASH NET CASH OF RETURN ON
DATE PAID BENEFIT BENEFIT VALUE VALUE VALUE DEATH BENEFIT
- ---- -------- ---------- -------- ------- -------- ------------- -------------
<S> <C> <C> <C> <C> <C> <C> <C>
October 31, 1994........ 50,000 50,000 145,611 50,000 46,000 -- --
December 31, 1994....... 50,000 50,000 145,014 50,053 46,053 -38.86% --
December 31, 1995....... 50,000 50,000 157,948 56,238 52,238 3.82 167.93%
STRATEGIC BOND OPPORTUNITIES SUB-ACCOUNT
<CAPTION>
MINIMUM INTERNAL RATE
TOTAL GUARANTEED VARIABLE OF RETURN ON INTERNAL RATE
PREMIUMS DEATH DEATH CASH NET CASH NET CASH OF RETURN ON
DATE PAID BENEFIT BENEFIT VALUE VALUE VALUE DEATH BENEFIT
- ---- -------- ---------- -------- ------- -------- ------------- -------------
<S> <C> <C> <C> <C> <C> <C> <C>
October 31, 1994........ 50,000 50,000 145,611 50,000 46,000 -- --
December 31, 1994....... 50,000 50,000 141,987 49,008 45,008 -46.71% --
December 31, 1995....... 50,000 50,000 161,124 57,369 53,369 5.75 172.53%
</TABLE>
57
<PAGE>
MALE STANDARD NON SMOKER, ISSUE AGE 70
$50,000 INITIAL PREMIUM
$75,013 INITIAL DEATH BENEFIT
BOND INCOME SUB-ACCOUNT
<TABLE>
<CAPTION>
MINIMUM INTERNAL RATE
TOTAL GUARANTEED VARIABLE OF RETURN ON INTERNAL RATE
PREMIUMS DEATH DEATH CASH NET CASH NET CASH OF RETURN ON
DATE PAID BENEFIT BENEFIT VALUE VALUE VALUE DEATH BENEFIT
- ---- -------- ---------- -------- ------- -------- ------------- -------------
<S> <C> <C> <C> <C> <C> <C> <C>
August 26, 1983......... 50,000 50,000 75,013 50,000 46,000 -- --
December 31, 1983....... 50,000 50,000 76,157 51,122 47,122 -15.66% --
December 31, 1984....... 50,000 50,000 82,136 56,311 52,311 3.41 44.52%
December 31, 1985....... 50,000 50,000 93,357 65,320 61,820 9.46 30.47
December 31, 1986....... 50,000 50,000 102,688 73,266 70,266 10.70 23.98
December 31, 1987....... 50,000 50,000 100,681 73,185 70,685 8.29 17.47
December 31, 1988....... 50,000 75,767 104,513 77,406 75,406 7.99 14.80
December 31, 1989....... 50,000 75,767 112,870 84,942 83,442 8.40 13.69
December 31, 1990....... 50,000 75,767 117,286 89,706 88,706 8.11 12.30
December 31, 1991....... 50,000 75,767 133,050 103,356 102,856 9.02 12.44
December 31, 1992....... 50,000 75,767 138,501 109,212 109,212 8.72 11.52
December 31, 1993....... 50,000 75,767 150,616 120,487 120,487 8.87 11.24
December 31, 1994....... 50,000 75,767 141,178 114,506 114,506 7.57 9.58
December 31, 1995....... 50,000 75,767 166,804 137,081 137,081 8.51 10.25
MONEY MARKET SUB-ACCOUNT
<CAPTION>
INTERNAL RATE
TOTAL MINIMUM VARIABLE OF RETURN ON INTERNAL RATE
PREMIUMS DEATH DEATH CASH NET CASH NET CASH OF RETURN ON
DATE PAID BENEFIT BENEFIT VALUE VALUE VALUE DEATH BENEFIT
- ---- -------- ---------- -------- ------- -------- ------------- -------------
<S> <C> <C> <C> <C> <C> <C> <C>
August 26, 1983......... 50,000 50,000 75,013 50,000 46,000 -- --
December 31, 1983....... 50,000 50,000 76,344 51,247 47,247 -15.02% --
December 31, 1984....... 50,000 50,000 80,764 55,371 51,371 2.03 42.72%
December 31, 1985....... 50,000 50,000 83,684 58,552 55,052 4.19 24.53
December 31, 1986....... 50,000 50,000 85,612 61,083 58,083 4.58 17.43
December 31, 1987....... 50,000 50,000 87,435 63,557 61,057 4.70 13.72
December 31, 1988....... 50,000 65,444 90,269 66,793 64,793 4.97 11.68
December 31, 1989....... 50,000 65,444 94,690 71,260 69,760 5.39 10.58
December 31, 1990....... 50,000 65,444 98,417 75,274 74,274 5.53 9.65
December 31, 1991....... 50,000 65,444 100,528 78,093 77,593 5.41 8.73
December 31, 1992....... 50,000 65,444 100,408 79,175 79,175 5.04 7.74
December 31, 1993....... 50,000 65,444 99,846 79,872 79,872 4.63 6.91
December 31, 1994....... 50,000 65,444 100,957 81,883 81,883 4.44 6.39
December 31, 1995....... 50,000 65,444 103,785 85,291 85,291 4.42 6.09
MANAGED SUB-ACCOUNT
<CAPTION>
MINIMUM INTERNAL RATE
TOTAL GUARANTEED VARIABLE OF RETURN ON INTERNAL RATE
PREMIUMS DEATH DEATH CASH NET CASH NET CASH OF RETURN ON
DATE PAID BENEFIT BENEFIT VALUE VALUE VALUE DEATH BENEFIT
- ---- -------- ---------- -------- ------- -------- ------------- -------------
<S> <C> <C> <C> <C> <C> <C> <C>
May 1, 1987............. 50,000 50,000 75,013 50,000 46,000 -- --
December 31, 1987....... 50,000 50,000 72,598 48,993 44,993 -14.60% --
December 31, 1988....... 50,000 50,000 75,754 52,204 48,204 -2.17 28.28%
December 31, 1989....... 50,000 50,000 87,415 61,467 57,967 5.70 23.29
December 31, 1990....... 50,000 50,000 85,703 61,437 58,437 4.34 15.82
December 31, 1991....... 50,000 50,000 98,762 72,115 69,615 7.35 15.70
December 31, 1992....... 50,000 70,177 101,141 75,159 73,159 6.95 13.23
December 31, 1993....... 50,000 70,177 107,496 81,230 79,730 7.25 12.16
December 31, 1994....... 50,000 70,177 102,108 78,405 77,405 5.86 9.76
December 31, 1995....... 50,000 70,177 129,698 101,135 100,635 8.40 11.62
</TABLE>
58
<PAGE>
AVANTI GROWTH SUB-ACCOUNT
<TABLE>
<CAPTION>
MINIMUM INTERNAL RATE
TOTAL GUARANTEED VARIABLE OF RETURN ON INTERNAL RATE
PREMIUMS DEATH DEATH CASH NET CASH NET CASH OF RETURN ON
DATE PAID BENEFIT BENEFIT VALUE VALUE VALUE DEATH BENEFIT
- ---- -------- ---------- -------- ------ -------- ------------- -------------
<S> <C> <C> <C> <C> <C> <C> <C>
April 30, 1993.......... 50,000 50,000 75,013 50,000 46,000 -- --
December 31, 1993....... 50,000 50,000 83,538 56,477 52,477 7.47% --
December 31, 1994....... 50,000 50,000 78,833 54,419 50,419 .50 31.32%
December 31, 1995....... 50,000 50,000 99,702 70,222 66,722 11.41 29.48
SMALL-CAP SUB-ACCOUNT
<CAPTION>
MINIMUM INTERNAL RATE
TOTAL GUARANTEED VARIABLE OF RETURN ON INTERNAL RATE
PREMIUMS DEATH DEATH CASH NET CASH NET CASH OF RETURN ON
DATE PAID BENEFIT BENEFIT VALUE VALUE VALUE DEATH BENEFIT
- ---- -------- ---------- -------- ------ -------- ------------- -------------
<S> <C> <C> <C> <C> <C> <C> <C>
May 1, 1994............. 50,000 50,000 75,013 50,000 46,000 -- --
December 31, 1994....... 50,000 50,000 70,151 47,342 43,342 -19.32% --
December 31, 1995....... 50,000 50,000 87,167 60,069 56,069 7.12 39.61%
BALANCED SUB-ACCOUNT
<CAPTION>
MINIMUM INTERNAL RATE
TOTAL GUARANTEED VARIABLE OF RETURN ON INTERNAL RATE
PREMIUMS DEATH DEATH CASH NET CASH NET CASH OF RETURN ON
DATE PAID BENEFIT BENEFIT VALUE VALUE VALUE DEATH BENEFIT
- ---- -------- ---------- -------- ------ -------- ------------- -------------
<S> <C> <C> <C> <C> <C> <C> <C>
October 31, 1994........ 50,000 50,000 75,013 50,000 46,000 -- --
December 31, 1994....... 50,000 50,000 74,308 49,705 45,705 -41.58% --
December 31, 1995....... 50,000 50,000 89,133 60,900 56,900 11.71 64.10%
INTERNATIONAL EQUITY SUB-ACCOUNT
<CAPTION>
MINIMUM INTERNAL RATE
TOTAL GUARANTEED VARIABLE OF RETURN ON INTERNAL RATE
PREMIUMS DEATH DEATH CASH NET CASH NET CASH OF RETURN ON
DATE PAID BENEFIT BENEFIT VALUE VALUE VALUE DEATH BENEFIT
- ---- -------- ---------- -------- ------ -------- ------------- -------------
<S> <C> <C> <C> <C> <C> <C> <C>
October 31, 1994........ 50,000 50,000 75,013 50,000 46,000 -- --
December 31, 1994....... 50,000 50,000 76,095 50,900 46,900 -31.81% --
December 31, 1995....... 50,000 50,000 77,966 53,270 49,270 -1.25 46.32%
EQUITY GROWTH SUB-ACCOUNT
<CAPTION>
MINIMUM INTERNAL RATE
TOTAL GUARANTEED VARIABLE OF RETURN ON INTERNAL RATE
PREMIUMS DEATH DEATH CASH NET CASH NET CASH OF RETURN ON
DATE PAID BENEFIT BENEFIT VALUE VALUE VALUE DEATH BENEFIT
- ---- -------- ---------- -------- ------ -------- ------------- -------------
<S> <C> <C> <C> <C> <C> <C> <C>
October 31, 1994........ 50,000 50,000 75,013 50,000 46,000 -- --
December 31, 1994....... 50,000 50,000 70,361 47,065 43,065 -59.08% --
December 31, 1995....... 50,000 50,000 101,572 69,399 65,399 25.86 83.54%
VALUE GROWTH SUB-ACCOUNT
<CAPTION>
MINIMUM INTERNAL RATE
TOTAL GUARANTEED VARIABLE OF RETURN ON INTERNAL RATE
PREMIUMS DEATH DEATH CASH NET CASH NET CASH OF RETURN ON
DATE PAID BENEFIT BENEFIT VALUE VALUE VALUE DEATH BENEFIT
- ---- -------- ---------- -------- ------ -------- ------------- -------------
<S> <C> <C> <C> <C> <C> <C> <C>
April 30, 1993.......... 50,000 50,000 75,013 50,000 46,000 -- --
December 31, 1993....... 50,000 50,000 83,176 56,232 52,232 6.72% --
December 31, 1994....... 50,000 50,000 78,360 54,093 50,093 .11 30.84%
December 31, 1995....... 50,000 50,000 102,844 72,435 68,935 12.77 30.99
</TABLE>
59
<PAGE>
STOCK INDEX SUB-ACCOUNT
<TABLE>
<CAPTION>
MINIMUM INTERNAL RATE
TOTAL GUARANTEED VARIABLE OF RETURN ON INTERNAL RATE
PREMIUMS DEATH DEATH CASH NET CASH NET CASH OF RETURN ON
DATE PAID BENEFIT BENEFIT VALUE VALUE VALUE DEATH BENEFIT
- ---- -------- ---------- -------- ------- -------- ------------- -------------
<S> <C> <C> <C> <C> <C> <C> <C>
May 1, 1987............. 50,000 50,000 75,013 50,000 46,000 -- --
December 31, 1987....... 50,000 50,000 64,166 43,303 39,303 30.24% --
December 31, 1988....... 50,000 50,000 70,808 48,796 44,796 -6.38 23.19%
December 31, 1989....... 50,000 50,000 90,502 63,637 60,137 7.16 24.90
December 31, 1990....... 50,000 50,000 81,703 58,570 55,570 2.92 14.32
December 31, 1991....... 50,000 50,000 102,192 74,619 72,119 8.16 16.55
December 31, 1992....... 50,000 73,892 105,237 78,203 76,203 7.72 14.03
December 31, 1993....... 50,000 73,892 110,912 83,811 82,311 7.76 12.69
December 31, 1994....... 50,000 73,892 107,745 82,733 81,733 6.62 10.53
December 31, 1995....... 50,000 73,892 143,059 111,553 111,053 9.64 12.89
VENTURE VALUE SUB-ACCOUNT
<CAPTION>
MINIMUM INTERNAL RATE
TOTAL GUARANTEED VARIABLE OF RETURN ON INTERNAL RATE
PREMIUMS DEATH DEATH CASH NET CASH NET CASH OF RETURN ON
DATE PAID BENEFIT BENEFIT VALUE VALUE VALUE DEATH BENEFIT
- ---- -------- ---------- -------- ------- -------- ------------- -------------
<S> <C> <C> <C> <C> <C> <C> <C>
October 31, 1994........ 50,000 50,000 75,013 50,000 46,000 -- --
December 31, 1994....... 50,000 50,000 72,075 48,211 44,211 -52.11% --
December 31, 1995....... 50,000 50,000 96,282 65,784 61,784 19.88 75.32%
U.S. GOVERNMENT SUB-ACCOUNT
<CAPTION>
MINIMUM INTERNAL RATE
TOTAL GUARANTEED VARIABLE OF RETURN ON INTERNAL RATE
PREMIUMS DEATH DEATH CASH NET CASH NET CASH OF RETURN ON
DATE PAID BENEFIT BENEFIT VALUE VALUE VALUE DEATH BENEFIT
- ---- -------- ---------- -------- ------- -------- ------------- -------------
<S> <C> <C> <C> <C> <C> <C> <C>
October 31, 1994........ 50,000 50,000 75,013 50,000 46,000 -- --
December 31, 1994....... 50,000 50,000 74,828 50,053 46,053 -38.86% --
December 31, 1995....... 50,000 50,000 82,311 56,238 52,238 3.82 53.28%
STRATEGIC BOND OPPORTUNITIES SUB-ACCOUNT
<CAPTION>
MINIMUM INTERNAL RATE
TOTAL GUARANTEED VARIABLE OF RETURN ON INTERNAL RATE
PREMIUMS DEATH DEATH CASH NET CASH NET CASH OF RETURN ON
DATE PAID BENEFIT BENEFIT VALUE VALUE VALUE DEATH BENEFIT
- ---- -------- ---------- -------- ------- -------- ------------- -------------
<S> <C> <C> <C> <C> <C> <C> <C>
October 31, 1994........ 50,000 50,000 75,013 50,000 46,000 -- --
December 31, 1994....... 50,000 50,000 73,266 49,008 45,008 -46.71% --
December 31, 1995....... 50,000 50,000 83,966 57,369 53,369 5.75 55.92%
</TABLE>
60
<PAGE>
FEMALE STANDARD NON SMOKER, ISSUE AGE 70
$50,000 INITIAL PREMIUM
$81,811 INITIAL DEATH BENEFIT
BOND INCOME SUB-ACCOUNT
<TABLE>
<CAPTION>
MINIMUM INTERNAL RATE
TOTAL GUARANTEED VARIABLE OF RETURN ON INTERNAL RATE
PREMIUMS DEATH DEATH CASH NET CASH NET CASH OF RETURN ON
DATE PAID BENEFIT BENEFIT VALUE VALUE VALUE DEATH BENEFIT
- ---- -------- ---------- -------- ------- -------- ------------- -------------
<S> <C> <C> <C> <C> <C> <C> <C>
August 26, 1983......... 50,000 50,000 81,811 50,000 46,000 -- --
December 31, 1983....... 50,000 50,000 82,947 51,122 47,122 -15.66% --
December 31, 1984....... 50,000 50,000 89,088 56,311 52,311 3.41 53.50%
December 31, 1985....... 50,000 50,000 100,818 65,320 61,820 9.46 34.81
December 31, 1986....... 50,000 50,000 110,400 73,266 70,266 10.70 26.69
December 31, 1987....... 50,000 50,000 107,750 73,185 70,685 8.29 19.31
December 31, 1988....... 50,000 75,767 111,447 77,406 75,406 7.99 16.17
December 31, 1989....... 50,000 75,767 119,699 84,942 83,442 8.40 14.74
December 31, 1990....... 50,000 75,767 123,826 89,706 88,706 8.11 13.14
December 31, 1991....... 50,000 75,767 139,851 103,356 102,856 9.02 13.11
December 31, 1992....... 50,000 75,767 144,956 109,212 109,212 8.72 12.06
December 31, 1993....... 50,000 75,767 156,979 120,487 120,487 8.87 11.69
December 31, 1994....... 50,000 75,767 146,552 114,506 114,506 7.57 9.94
December 31, 1995....... 50,000 75,767 172,489 137,081 137,081 8.51 10.55
MONEY MARKET SUB-ACCOUNT
<CAPTION>
INTERNAL RATE
TOTAL MINIMUM VARIABLE OF RETURN ON INTERNAL RATE
PREMIUMS DEATH DEATH CASH NET CASH NET CASH OF RETURN ON
DATE PAID BENEFIT BENEFIT VALUE VALUE VALUE DEATH BENEFIT
- ---- -------- ---------- -------- ------- -------- ------------- -------------
<S> <C> <C> <C> <C> <C> <C> <C>
August 26, 1983......... 50,000 50,000 81,811 50,000 46,000 -- --
December 31, 1983....... 50,000 50,000 83,150 51,247 47,247 -15.02% --
December 31, 1984....... 50,000 50,000 87,600 55,371 51,371 2.03 51.59%
December 31, 1985....... 50,000 50,000 90,373 58,552 55,052 4.19 28.67
December 31, 1986....... 50,000 50,000 92,042 61,083 58,083 4.58 19.99
December 31, 1987....... 50,000 50,000 93,574 63,557 61,057 4.70 15.51
December 31, 1988....... 50,000 65,444 96,167 66,793 64,793 4.97 13.01
December 31, 1989....... 50,000 65,444 100,419 71,260 69,760 5.39 11.61
December 31, 1990....... 50,000 65,444 103,905 75,274 74,274 5.53 10.47
December 31, 1991....... 50,000 65,444 105,667 78,093 77,593 5.41 9.38
December 31, 1992....... 50,000 65,444 105,088 79,175 79,175 5.04 8.27
December 31, 1993....... 50,000 65,444 104,064 79,872 79,872 4.63 7.34
December 31, 1994....... 50,000 65,444 104,800 81,883 81,883 4.44 6.74
December 31, 1995....... 50,000 65,444 107,322 85,291 85,291 4.42 6.38
MANAGED SUB-ACCOUNT
<CAPTION>
MINIMUM INTERNAL RATE
TOTAL GUARANTEED VARIABLE OF RETURN ON INTERNAL RATE
PREMIUMS DEATH DEATH CASH NET CASH NET CASH OF RETURN ON
DATE PAID BENEFIT BENEFIT VALUE VALUE VALUE DEATH BENEFIT
- ---- -------- ---------- -------- ------- -------- ------------- -------------
<S> <C> <C> <C> <C> <C> <C> <C>
May 1, 1987............. 50,000 50,000 81,811 50,000 46,000 -- --
December 31, 1987....... 50,000 50,000 78,989 48,993 44,993 -14.60% --
December 31, 1988....... 50,000 50,000 82,078 52,204 48,204 -2.17 34.59%
December 31, 1989....... 50,000 50,000 94,297 61,467 57,967 5.70 26.84
December 31, 1990....... 50,000 50,000 92,035 61,437 58,437 4.34 18.09
December 31, 1991....... 50,000 50,000 105,576 72,115 69,615 7.35 17.36
December 31, 1992....... 50,000 70,177 107,626 75,159 73,159 6.95 14.48
December 31, 1993....... 50,000 70,177 113,873 81,230 79,730 7.25 13.14
December 31, 1994....... 50,000 70,177 107,683 78,405 77,405 5.86 10.52
December 31, 1995....... 50,000 70,177 136,181 101,135 100,635 8.40 12.25
</TABLE>
61
<PAGE>
AVANTI GROWTH SUB-ACCOUNT
<TABLE>
<CAPTION>
MINIMUM INTERNAL RATE
TOTAL GUARANTEED VARIABLE OF RETURN ON INTERNAL RATE
PREMIUMS DEATH DEATH CASH NET CASH NET CASH OF RETURN ON
DATE PAID BENEFIT BENEFIT VALUE VALUE VALUE DEATH BENEFIT
- ---- -------- ---------- -------- ------ -------- ------------- -------------
<S> <C> <C> <C> <C> <C> <C> <C>
April 30, 1993.......... 50,000 50,000 81,811 50,000 46,000 -- --
December 31, 1993....... 50,000 50,000 90,861 56,477 52,477 7.47% --
December 31, 1994....... 50,000 50,000 85,382 54,419 50,419 .50 37.74%
December 31, 1995....... 50,000 50,000 107,511 70,222 66,722 11.41 33.19
SMALL-CAP SUB-ACCOUNT
<CAPTION>
MINIMUM INTERNAL RATE
TOTAL GUARANTEED VARIABLE OF RETURN ON INTERNAL RATE
PREMIUMS DEATH DEATH CASH NET CASH NET CASH OF RETURN ON
DATE PAID BENEFIT BENEFIT VALUE VALUE VALUE DEATH BENEFIT
- ---- -------- ---------- -------- ------ -------- ------------- -------------
<S> <C> <C> <C> <C> <C> <C> <C>
May 1, 1994............. 50,000 50,000 81,811 50,000 46,000 -- --
December 31, 1994....... 50,000 50,000 76,327 47,342 43,342 -19.32% --
December 31, 1995....... 50,000 50,000 94,443 60,069 56,069 7.12 46.49%
BALANCED SUB-ACCOUNT
<CAPTION>
MINIMUM INTERNAL RATE
TOTAL GUARANTEED VARIABLE OF RETURN ON INTERNAL RATE
PREMIUMS DEATH DEATH CASH NET CASH NET CASH OF RETURN ON
DATE PAID BENEFIT BENEFIT VALUE VALUE VALUE DEATH BENEFIT
- ---- -------- ---------- -------- ------ -------- ------------- -------------
<S> <C> <C> <C> <C> <C> <C> <C>
October 31, 1994........ 50,000 50,000 81,811 50,000 46,000 -- --
December 31, 1994....... 50,000 50,000 80,987 49,705 45,705 -41.58% --
December 31, 1995....... 50,000 50,000 96,746 60,900 56,900 11.71 76.04%
INTERNATIONAL EQUITY SUB-ACCOUNT
<CAPTION>
MINIMUM INTERNAL RATE
TOTAL GUARANTEED VARIABLE OF RETURN ON INTERNAL RATE
PREMIUMS DEATH DEATH CASH NET CASH NET CASH OF RETURN ON
DATE PAID BENEFIT BENEFIT VALUE VALUE VALUE DEATH BENEFIT
- ---- -------- ---------- -------- ------ -------- ------------- -------------
<S> <C> <C> <C> <C> <C> <C> <C>
October 31, 1994........ 50,000 50,000 81,811 50,000 46,000 -- --
December 31, 1994....... 50,000 50,000 82,935 50,900 46,900 -31.81% --
December 31, 1995....... 50,000 50,000 84,624 53,270 49,270 -1.25 56.96%
EQUITY GROWTH SUB-ACCOUNT
<CAPTION>
MINIMUM INTERNAL RATE
TOTAL GUARANTEED VARIABLE OF RETURN ON INTERNAL RATE
PREMIUMS DEATH DEATH CASH NET CASH NET CASH OF RETURN ON
DATE PAID BENEFIT BENEFIT VALUE VALUE VALUE DEATH BENEFIT
- ---- -------- ---------- -------- ------ -------- ------------- -------------
<S> <C> <C> <C> <C> <C> <C> <C>
October 31, 1994........ 50,000 50,000 81,811 50,000 46,000 -- --
December 31, 1994....... 50,000 50,000 76,685 47,065 43,065 -59.08% --
December 31, 1995....... 50,000 50,000 110,247 69,399 65,399 25.86 96.89%
VALUE GROWTH SUB-ACCOUNT
<CAPTION>
MINIMUM INTERNAL RATE
TOTAL GUARANTEED VARIABLE OF RETURN ON INTERNAL RATE
PREMIUMS DEATH DEATH CASH NET CASH NET CASH OF RETURN ON
DATE PAID BENEFIT BENEFIT VALUE VALUE VALUE DEATH BENEFIT
- ---- -------- ---------- -------- ------ -------- ------------- -------------
<S> <C> <C> <C> <C> <C> <C> <C>
April 30, 1993.......... 50,000 50,000 81,811 50,000 46,000 -- --
December 31, 1993....... 50,000 50,000 90,467 56,232 52,232 6.72% --
December 31, 1994....... 50,000 50,000 84,870 54,093 50,093 .11 37.24%
December 31, 1995....... 50,000 50,000 110,899 72,435 68,935 12.77 34.74
</TABLE>
62
<PAGE>
STOCK INDEX SUB-ACCOUNT
<TABLE>
<CAPTION>
MINIMUM INTERNAL RATE
TOTAL GUARANTEED VARIABLE OF RETURN ON INTERNAL RATE
PREMIUMS DEATH DEATH CASH NET CASH NET CASH OF RETURN ON
DATE PAID BENEFIT BENEFIT VALUE VALUE VALUE DEATH BENEFIT
- ---- -------- ---------- -------- ------- -------- ------------- -------------
<S> <C> <C> <C> <C> <C> <C> <C>
May 1, 1987............. 50,000 50,000 81,811 50,000 46,000 -- --
December 31, 1987....... 50,000 50,000 69,815 43,303 39,303 -30.24% --
December 31, 1988....... 50,000 50,000 76,718 48,796 44,796 -6.38 29.25%
December 31, 1989....... 50,000 50,000 97,627 63,637 60,137 7.16 28.50
December 31, 1990....... 50,000 50,000 87,740 58,570 55,570 2.92 16.57
December 31, 1991....... 50,000 50,000 109,242 74,619 72,119 8.16 18.22
December 31, 1992....... 50,000 73,892 111,985 78,203 76,203 7.72 15.29
December 31, 1993....... 50,000 73,892 117,491 83,811 82,311 7.76 13.67
December 31, 1994....... 50,000 73,892 113,627 82,733 81,733 6.62 11.30
December 31, 1995....... 50,000 73,892 150,209 111,553 111,053 9.64 13.53
VENTURE VALUE SUB-ACCOUNT
<CAPTION>
MINIMUM INTERNAL RATE
TOTAL GUARANTEED VARIABLE OF RETURN ON INTERNAL RATE
PREMIUMS DEATH DEATH CASH NET CASH NET CASH OF RETURN ON
DATE PAID BENEFIT BENEFIT VALUE VALUE VALUE DEATH BENEFIT
- ---- -------- ---------- -------- ------- -------- ------------- -------------
<S> <C> <C> <C> <C> <C> <C> <C>
October 31, 1994........ 50,000 50,000 81,811 50,000 46,000 -- --
December 31, 1994....... 50,000 50,000 78,554 48,211 44,211 -52.11% --
December 31, 1995....... 50,000 50,000 104,505 65,784 61,784 19.88 88.07%
U.S. GOVERNMENT SUB-ACCOUNT
<CAPTION>
MINIMUM INTERNAL RATE
TOTAL GUARANTEED VARIABLE OF RETURN ON INTERNAL RATE
PREMIUMS DEATH DEATH CASH NET CASH NET CASH OF RETURN ON
DATE PAID BENEFIT BENEFIT VALUE VALUE VALUE DEATH BENEFIT
- ---- -------- ---------- -------- ------- -------- ------------- -------------
<S> <C> <C> <C> <C> <C> <C> <C>
October 31, 1994........ 50,000 50,000 81,811 50,000 46,000 -- --
December 31, 1994....... 50,000 50,000 81,555 50,053 46,053 -38.86% --
December 31, 1995....... 50,000 50,000 89,340 56,238 52,238 3.82 64.43%
STRATEGIC BOND OPPORTUNITIES SUB-ACCOUNT
<CAPTION>
MINIMUM INTERNAL RATE
TOTAL GUARANTEED VARIABLE OF RETURN ON INTERNAL RATE
PREMIUMS DEATH DEATH CASH NET CASH NET CASH OF RETURN ON
DATE PAID BENEFIT BENEFIT VALUE VALUE VALUE DEATH BENEFIT
- ---- -------- ---------- -------- ------- -------- ------------- -------------
<S> <C> <C> <C> <C> <C> <C> <C>
October 31, 1994........ 50,000 50,000 81,811 50,000 46,000 -- --
December 31, 1994....... 50,000 50,000 79,852 49,008 45,008 -46.71% --
December 31, 1995....... 50,000 50,000 91,137 57,369 53,369 5.75 67.26%
</TABLE>
63
<PAGE>
MALE STANDARD NON SMOKER, ISSUE AGE 65
FEMALE STANDARD NON SMOKER, ISSUE AGE 60
(JOINT EQUAL AGE 63)
$50,000 INITIAL PREMIUM
$114,909 INITIAL DEATH BENEFIT
BOND INCOME SUB-ACCOUNT
<TABLE>
<CAPTION>
MINIMUM INTERNAL RATE
TOTAL GUARANTEED VARIABLE OF RETURN ON INTERNAL RATE
PREMIUMS DEATH DEATH CASH NET CASH NET CASH OF RETURN ON
DATE PAID BENEFIT BENEFIT VALUE VALUE VALUE DEATH BENEFIT
- ---- -------- ---------- -------- ------- -------- ------------- -------------
<S> <C> <C> <C> <C> <C> <C> <C>
August 26, 1983......... 50,000 50,000 114,909 50,000 46,000 -- --
December 31, 1983....... 50,000 50,000 116,136 51,194 47,194 -15.29% --
December 31, 1984....... 50,000 50,000 123,559 56,620 52,620 3.86 95.65%
December 31, 1985....... 50,000 50,000 138,437 65,906 62,406 9.90 54.30
December 31, 1986....... 50,000 50,000 149,980 74,131 71,131 11.10 38.83
December 31, 1987....... 50,000 50,000 144,723 74,216 71,716 8.65 27.69
December 31, 1988....... 50,000 76,937 147,943 78,654 76,654 8.32 22.49
December 31, 1989....... 50,000 76,937 157,032 86,484 84,984 8.72 19.76
December 31, 1990....... 50,000 76,937 160,543 91,517 90,517 8.41 17.21
December 31, 1991....... 50,000 76,937 179,230 105,654 105,154 9.31 16.52
December 31, 1992....... 50,000 76,937 183,685 111,864 111,864 9.00 14.93
December 31, 1993....... 50,000 123,368 196,769 123,659 123,659 9.14 14.16
December 31, 1994....... 50,000 123,368 181,797 117,756 117,756 7.84 12.05
December 31, 1995....... 50,000 123,368 211,855 141,254 141,254 8.77 12.40
MONEY MARKET SUB-ACCOUNT
<CAPTION>
INTERNAL RATE
TOTAL MINIMUM VARIABLE OF RETURN ON INTERNAL RATE
PREMIUMS DEATH DEATH CASH NET CASH NET CASH OF RETURN ON
DATE PAID BENEFIT BENEFIT VALUE VALUE VALUE DEATH BENEFIT
- ---- -------- ---------- -------- ------- -------- ------------- -------------
<S> <C> <C> <C> <C> <C> <C> <C>
August 26, 1983......... 50,000 50,000 114,909 50,000 46,000 -- --
December 31, 1983....... 50,000 50,000 116,420 51,320 47,320 -14.64% --
December 31, 1984....... 50,000 50,000 121,496 55,674 51,674 2.47 93.22%
December 31, 1985....... 50,000 50,000 124,093 59,077 55,577 4.61 47.28
December 31, 1986....... 50,000 50,000 125,037 61,803 58,803 4.96 31.49
December 31, 1987....... 50,000 50,000 125,682 64,451 61,951 5.05 23.61
December 31, 1988....... 50,000 66,453 127,657 67,868 65,868 5.29 19.16
December 31, 1989....... 50,000 66,453 131,737 72,553 71,053 5.69 16.49
December 31, 1990....... 50,000 66,453 134,714 76,793 75,793 5.82 14.44
December 31, 1991....... 50,000 66,453 135,418 79,828 79,328 5.68 12.68
December 31, 1992....... 50,000 66,453 133,164 81,096 81,096 5.31 11.05
December 31, 1993....... 50,000 81,486 130,440 81,975 81,975 4.89 9.71
December 31, 1994....... 50,000 81,486 130,002 84,207 84,207 4.70 8.78
December 31, 1995....... 50,000 81,486 131,814 87,887 87,887 4.67 8.17
MANAGED SUB-ACCOUNT
<CAPTION>
MINIMUM INTERNAL RATE
TOTAL GUARANTEED VARIABLE OF RETURN ON INTERNAL RATE
PREMIUMS DEATH DEATH CASH NET CASH NET CASH OF RETURN ON
DATE PAID BENEFIT BENEFIT VALUE VALUE VALUE DEATH BENEFIT
- ---- -------- ---------- -------- ------- -------- ------------- -------------
<S> <C> <C> <C> <C> <C> <C> <C>
May 1, 1987............. 50,000 50,000 114,909 50,000 46,000 -- --
December 31, 1987....... 50,000 50,000 110,338 49,114 45,114 -14.26% --
December 31, 1988....... 50,000 50,000 113,557 52,538 48,538 -1.76 63.50%
December 31, 1989....... 50,000 50,000 129,144 62,065 58,565 6.10 42.70
December 31, 1990....... 50,000 50,000 124,677 62,198 59,198 4.71 28.28
December 31, 1991....... 50,000 50,000 141,388 73,167 70,667 7.96 24.94
December 31, 1992....... 50,000 71,261 142,449 76,409 74,409 7.27 20.29
December 31, 1993....... 50,000 71,261 148,947 82,746 81,246 7.55 17.78
December 31, 1994....... 50,000 71,261 139,206 80,028 79,028 6.15 14.28
December 31, 1995....... 50,000 71,261 174,028 103,435 102,935 8.69 15.47
</TABLE>
64
<PAGE>
AVANTI GROWTH SUB-ACCOUNT
<TABLE>
<CAPTION>
MINIMUM INTERNAL RATE
TOTAL GUARANTEED VARIABLE OF RETURN ON INTERNAL RATE
PREMIUMS DEATH DEATH CASH NET CASH NET CASH OF RETURN ON
DATE PAID BENEFIT BENEFIT VALUE VALUE VALUE DEATH BENEFIT
- ---- -------- ---------- -------- ------ -------- ------------- -------------
<S> <C> <C> <C> <C> <C> <C> <C>
April 30, 1993.......... 50,000 50,000 114,909 50,000 46,000 -- --
December 31, 1993....... 50,000 50,000 126,824 56,636 52,636 7.96% --
December 31, 1994....... 50,000 50,000 118,034 54,784 50,784 .94 67.19%
December 31, 1995....... 50,000 50,000 147,115 70,924 67,424 11.84 49.78
SMALL-CAP SUB-ACCOUNT
<CAPTION>
MINIMUM INTERNAL RATE
TOTAL GUARANTEED VARIABLE OF RETURN ON INTERNAL RATE
PREMIUMS DEATH DEATH CASH NET CASH NET CASH OF RETURN ON
DATE PAID BENEFIT BENEFIT VALUE VALUE VALUE DEATH BENEFIT
- ---- -------- ---------- -------- ------ -------- ------------- -------------
<S> <C> <C> <C> <C> <C> <C> <C>
May 1, 1994............. 50,000 50,000 114,909 50,000 46,000 -- --
December 31, 1994....... 50,000 50,000 106,618 47,459 43,459 -18.99% --
December 31, 1995....... 50,000 50,000 130,666 60,454 56,454 7.56 78.01%
BALANCED SUB-ACCOUNT
<CAPTION>
MINIMUM INTERNAL RATE
TOTAL GUARANTEED VARIABLE OF RETURN ON INTERNAL RATE
PREMIUMS DEATH DEATH CASH NET CASH NET CASH OF RETURN ON
DATE PAID BENEFIT BENEFIT VALUE VALUE VALUE DEATH BENEFIT
- ---- -------- ---------- -------- ------ -------- ------------- -------------
<S> <C> <C> <C> <C> <C> <C> <C>
October 31, 1994........ 50,000 50,000 114,909 50,000 46,000 -- --
December 31, 1994....... 50,000 50,000 113,571 49,740 45,740 -41.31% --
December 31, 1995....... 50,000 50,000 134,404 61,196 57,196 12.21 133.32%
INTERNATIONAL EQUITY SUB-ACCOUNT
<CAPTION>
MINIMUM INTERNAL RATE
TOTAL GUARANTEED VARIABLE OF RETURN ON INTERNAL RATE
PREMIUMS DEATH DEATH CASH NET CASH NET CASH OF RETURN ON
DATE PAID BENEFIT BENEFIT VALUE VALUE VALUE DEATH BENEFIT
- ---- -------- ---------- -------- ------ -------- ------------- -------------
<S> <C> <C> <C> <C> <C> <C> <C>
October 31, 1994........ 50,000 50,000 114,909 50,000 46,000 -- --
December 31, 1994....... 50,000 50,000 116,303 50,936 46,936 -31.50% --
December 31, 1995....... 50,000 50,000 117,564 53,529 49,529 -.81 108.03%
EQUITY GROWTH SUB-ACCOUNT
<CAPTION>
MINIMUM INTERNAL RATE
TOTAL GUARANTEED VARIABLE OF RETURN ON INTERNAL RATE
PREMIUMS DEATH DEATH CASH NET CASH NET CASH OF RETURN ON
DATE PAID BENEFIT BENEFIT VALUE VALUE VALUE DEATH BENEFIT
- ---- -------- ---------- -------- ------ -------- ------------- -------------
<S> <C> <C> <C> <C> <C> <C> <C>
October 31, 1994........ 50,000 50,000 114,909 50,000 46,000 -- --
December 31, 1994....... 50,000 50,000 107,538 47,098 43,098 -58.89% --
December 31, 1995....... 50,000 50,000 153,160 69,736 65,736 26.42 160.95%
VALUE GROWTH SUB-ACCOUNT
<CAPTION>
MINIMUM INTERNAL RATE
TOTAL GUARANTEED VARIABLE OF RETURN ON INTERNAL RATE
PREMIUMS DEATH DEATH CASH NET CASH NET CASH OF RETURN ON
DATE PAID BENEFIT BENEFIT VALUE VALUE VALUE DEATH BENEFIT
- ---- -------- ---------- -------- ------ -------- ------------- -------------
<S> <C> <C> <C> <C> <C> <C> <C>
April 30, 1993.......... 50,000 50,000 114,909 50,000 46,000 -- --
December 31, 1993....... 50,000 50,000 126,274 56,391 52,391 7.21% --
December 31, 1994....... 50,000 50,000 117,325 54,455 50,455 .54 66.59%
December 31, 1995....... 50,000 50,000 151,752 73,160 69,660 13.22 51.53
</TABLE>
65
<PAGE>
STOCK INDEX SUB-ACCOUNT
<TABLE>
<CAPTION>
MINIMUM INTERNAL RATE
TOTAL GUARANTEED VARIABLE OF RETURN ON INTERNAL RATE
PREMIUMS DEATH DEATH CASH NET CASH NET CASH OF RETURN ON
DATE PAID BENEFIT BENEFIT VALUE VALUE VALUE DEATH BENEFIT
- ---- -------- ---------- -------- ------- -------- ------------- -------------
<S> <C> <C> <C> <C> <C> <C> <C>
May 1, 1987............. 50,000 50,000 114,909 50,000 46,000 -- --
December 31, 1987....... 50,000 50,000 97,521 43,409 39,409 -29.96% --
December 31, 1988....... 50,000 50,000 106,142 49,107 45,107 -5.99 57.01%
December 31, 1989....... 50,000 50,000 133,705 64,257 60,757 7.58 44.57
December 31, 1990....... 50,000 50,000 118,857 59,295 56,295 3.29 26.62
December 31, 1991....... 50,000 50,000 146,300 75,709 73,209 8.51 25.86
December 31, 1992....... 50,000 75,033 148,219 79,503 77,503 8.04 21.13
December 31, 1993....... 50,000 75,033 153,680 85,376 83,876 8.07 18.34
December 31, 1994....... 50,000 75,033 146,891 84,446 83,446 6.91 15.09
December 31, 1995....... 50,000 75,033 191,956 114,091 113,591 9.93 16.79
VENTURE VALUE SUB-ACCOUNT
<CAPTION>
MINIMUM INTERNAL RATE
TOTAL GUARANTEED VARIABLE OF RETURN ON INTERNAL RATE
PREMIUMS DEATH DEATH CASH NET CASH NET CASH OF RETURN ON
DATE PAID BENEFIT BENEFIT VALUE VALUE VALUE DEATH BENEFIT
- ---- -------- ---------- -------- ------- -------- ------------- -------------
<S> <C> <C> <C> <C> <C> <C> <C>
October 31, 1994........ 50,000 50,000 114,909 50,000 46,000 -- --
December 31, 1994....... 50,000 50,000 110,158 48,245 44,245 -51.89% --
December 31, 1995....... 50,000 50,000 145,183 66,104 62,104 20.41 149.26%
U.S. GOVERNMENT SUB-ACCOUNT
<CAPTION>
MINIMUM INTERNAL RATE
TOTAL GUARANTEED VARIABLE OF RETURN ON INTERNAL RATE
PREMIUMS DEATH DEATH CASH NET CASH NET CASH OF RETURN ON
DATE PAID BENEFIT BENEFIT VALUE VALUE VALUE DEATH BENEFIT
- ---- -------- ---------- -------- ------- -------- ------------- -------------
<S> <C> <C> <C> <C> <C> <C> <C>
October 31, 1994........ 50,000 50,000 114,909 50,000 46,000 -- --
December 31, 1994....... 50,000 50,000 114,367 50,088 46,088 -38.58% --
December 31, 1995....... 50,000 50,000 124,115 56,512 52,512 4.29 117.93%
STRATEGIC BOND OPPORTUNITIES SUB-ACCOUNT
<CAPTION>
MINIMUM INTERNAL RATE
TOTAL GUARANTEED VARIABLE OF RETURN ON INTERNAL RATE
PREMIUMS DEATH DEATH CASH NET CASH NET CASH OF RETURN ON
DATE PAID BENEFIT BENEFIT VALUE VALUE VALUE DEATH BENEFIT
- ---- -------- ---------- -------- ------- -------- ------------- -------------
<S> <C> <C> <C> <C> <C> <C> <C>
October 31, 1994........ 50,000 50,000 114,909 50,000 46,000 -- --
December 31, 1994....... 50,000 50,000 111,979 49,043 45,043 -46.46% --
December 31, 1995....... 50,000 50,000 126,611 57,648 53,648 6.22 121.68%
</TABLE>
66
<PAGE>
APPENDIX C
EXAMPLE OF EFFECT OF NEGATIVE INVESTMENT PERFORMANCE
ON CALCULATION OF SURRENDER CHARGES
As described under "Charges and Expenses," if there has been negative
investment performance under your Policy (that is, cash value is less than
your total premium payments because net investment experience of the Sub-
Accounts has not been at least equal to total charges or has been negative),
any Surrender Charge will be calculated by deeming additional payments to have
been reduced before the initial premium. If negative investment performance
has been deemed to completely reduce additional payments and to further reduce
initial premium, any subsequent increase in cash value (from earnings or net
additional payments) will be deemed to increase initial premium before
additional payments.
For example, assume that an initial premium of $30,000 and a net additional
payment of $20,000 have been paid, so that the amount of total net premium
payments equals $50,000. Assume further that because of negative investment
performance, cash value is equal to $40,000, or $10,000 less than total net
premium payments. For purposes of calculating the Surrender Charge upon a
surrender, the amount of additional payments at this time would be deemed to
be equal to $10,000, and the amount of the initial premium would be equal to
$30,000. If, because of negative investment performance, cash value were equal
to $20,000, the negative investment performance would be deemed to have
completely reduced additional payments, and the initial premium remaining
would be deemed to be $20,000. If, in this last situation, there was a
subsequent increase in cash value (from earnings or net additional payments)
of $15,000 occurring after the negative investment performance, $10,000 would
be deemed to increase the initial premium first back to $30,000, and the
remaining $5,000 would be deemed then to increase additional payments to
$5,000.
EXAMPLE OF ADJUSTMENT TO PREMIUM TAX CHARGE RESULTING FROM ADDITIONAL PAYMENTS
As described under "Charges and Expenses," if an additional payment is
accepted, a proportional adjustment will be made in the rate of the state
premium tax charge deducted as part of the Monthly Deduction.
For example, assume that the cash value immediately before acceptance of the
additional payment is $30,000, and the net additional payment would increase
the cash value to $50,000. As a result, the state premium tax charge deducted
monthly as part of the Monthly Deduction would be 60% of what it was
originally, resulting in deductions thereafter at an annual rate of 0.15% for
the state premium tax charge.
67
<PAGE>
APPENDIX D
EXAMPLES OF EFFECT OF SURRENDERS AND PARTIAL SURRENDERS ON OPERATION OF POLICY
The following examples assume that an initial premium of $40,000 was paid.
The examples further assume that no additional payments have been made and
that there have been no partial surrenders.
Based on these hypothetical assumptions, the examples demonstrate the effect
of surrenders and partial surrenders on a hypothetical Policy at the beginning
of Policy Year 5, assuming that current cash value is either $60,000 or
$30,000.
THE HYPOTHETICAL CURRENT CASH VALUES OF $60,000 AND $30,000 ARE ILLUSTRATIVE
ONLY AND SHOULD NOT BE DEEMED A REPRESENTATION OF PAST OR FUTURE INVESTMENT
PERFORMANCE.
SURRENDER CHARGE ON FULL SURRENDER
$60,000 current cash value:
Preferred Surrender Amount: $20,000
[The maximum of (1) $20,000 (cash value
calculated on the date of surrender, or $60,000,
in excess of the initial premium paid, or
$40,000); and (2) $4,000 (10% of the initial
premium paid, or $40,000)]
Surrender Charge Imposed: $2,000
[5% of $40,000 ($60,000, the amount being
surrendered, less $20,000, the preferred
surrender amount)]
Surrender Proceeds: $58,000
[$60,000, the cash value of the Policy, less
$2,000, the Surrender Charge]
$30,000 current cash value:
Preferred Surrender Amount: $4,000
[The maximum of (1) - $10,000 (cash value
calculated on the date of surrender, or $30,000,
in excess of the initial premium paid, or
$40,000); and (2) $4,000 (10% of the initial
premium paid, or $40,000)]
Surrender Charge Imposed: $1,300
[5% of $26,000 ($30,000, or the amount being
surrendered, less $4,000, the preferred surrender
amount)]
Surrender Proceeds:
$28,700
[$30,000, the cash value of the Policy, less
$1,300, the Surrender Charge]
SURRENDER CHARGE ON PARTIAL SURRENDER AND EFFECT ON CASH VALUE
$60,000 current cash value:
Partial Surrender: $30,000
Preferred Surrender Amount: $20,000
[The maximum of (1) $20,000 (cash value
calculated on the date of surrender, or $60,000,
in excess of the initial premium paid, or
$40,000); and (2) $4,000 (10% of the initial
premium paid, or $40,000)]
Surrender Charge Imposed: $500
[5% of $10,000 ($30,000, the amount being
surrendered, less $20,000, the preferred
surrender amount)]
Surrender Proceeds: $29,500 ($30,000, the amount being surrendered,
less $500, the Surrender Charge being imposed)
68
<PAGE>
Remaining Cash Value: $30,000
Remaining Initial Premium: $30,000
Remaining Surrender Charge: $1,500 [5% of $30,000]
Remaining Cash Surrender Value: $28,500
$30,000 current cash value:
Partial Surrender: $20,000
Preferred Surrender Amount: $4,000
[The maximum of (1) - $10,000 (cash value
calculated on the date of surrender, or $30,000,
in excess of the initial premium paid, or
$40,000); and (2) $4,000 (10% of the initial
premium paid, or $40,000)]
Surrender Charge Imposed: $800
[5% of $16,000 ($20,000, or the amount being
surrendered, less $4,000, the preferred surrender
amount)]
Surrender Proceeds: $19,200
[$20,000, the amount being surrendered, less
$800, the surrender charge being imposed]
Remaining Cash Value: $10,000
Remaining Initial Premium: $20,000
Remaining Surrender Charge: $1,000 [5% of $20,000]
Remaining Cash Surrender
Value: $9,000
EFFECT OF PARTIAL SURRENDER ON GUARANTEED DEATH BENEFIT
Making a partial surrender will reduce the amount of the minimum guaranteed
death benefit on a proportionate basis, based on the amount of the reduction
in cash value (including any Surrender Charge) resulting from the partial
surrender, as compared to the cash value before the reduction (but not more
than the partial surrender amount).
Cash Value: $60,000
Partial Surrender: $15,000
Cash Value after Surrender: $45,000
Minimum Guaranteed Death
Benefit before partial
surrender: $40,000
[Initial premium paid]
Minimum Guaranteed Death
Benefit after partial
surrender: $30,000
[$40,000, or the minimum guaranteed death benefit
before partial surrender, multiplied by $45,000,
the cash value after the partial surrender,
divided by $60,000, the cash value before the
partial surrender]
69
<PAGE>
APPENDIX E
LONG-TERM MARKET TRENDS
The information below is a comparison of the average annual returns of
common stock, high grade corporate bonds and 30-day U.S. Treasury bills over
20-year and 30-year holding periods.* The average annual returns assume the
reinvestment of dividends, capital gains and interest. This is an historical
record and is not intended as a projection of future performance. Charges
associated with a variable life policy are not reflected.
The data indicates that, historically, the investment performance of common
stocks over long periods of time has been positive and has generally been
superior to that of long-term, high grade debt securities. Common stocks have,
however, been subject to more dramatic market adjustments over short periods
of time. These trends indicate the potential advantages of holding a variable
life insurance policy for a long period of time.
Over the 51 20-year time periods beginning in 1926 and ending in 1995 (i.e.,
1926-1945, 1927-1946, and so on through 1976-1995):
-- The average annual return of common stocks was superior to that of high
grade, long-term corporate bonds in 48 of the 51 periods.
-- The average annual return of common stocks surpassed that of U.S.
Treasury bills in each of the 51 periods.
-- Common stock average annual returns exceeded the average annual rate of
inflation in each of the 51 periods.
Over the 41 30-year periods beginning in 1926 and ending in 1995, the
average annual return of common stocks was superior to that of high grade,
long-term corporate bonds, U.S. Treasury bills and inflation in all 41
periods.
From 1926 through 1995 the average annual return for common stocks was
10.5%, compared to 5.7% for high grade, long-term corporate bonds, 3.7% for
U.S. Treasury bills and 3.1% for the Consumer Price Index.
- --------
* Source: Stocks, Bonds, Bills and Inflation 1996 Yearbook(TM), Ibbotson
Associates, Chicago (annually updates work by Roger G. Ibbotson and Rex A.
Sinquefield). Used with permission. All rights reserved.
----------------
SUMMARY: HISTORIC S&P STOCK INDEX RESULTS FOR SPECIFIC HOLDING PERIODS
The following chart categorizes the historical results of the Standard &
Poor's 500 Stock Index with dividends reinvested, over one-year, five-year and
twenty-year periods beginning in 1926 and ending in 1995.
The chart shows that, historically, the longer that a portfolio matching the
S&P 500 Stock Index was held, the less likely was the chance of a loss.
Conversely, the shorter the holding period of such a portfolio, the more
likely was the chance of a loss. The chart also shows that shorter term
results tend to be more extreme than longer term results.
The chart is not a projection or representation of future stock market
results. It cannot be taken as representative of the performance of any one
fund. Rather it shows the historic performance of a broad index of stocks.
----------------
PERCENT OF HOLDING PERIODS WITH THE FOLLOWING RETURNS:
<TABLE>
<CAPTION>
GREATER
THAN
HOLDING NEGATIVE 0-5.00% 5.01-10.00% 10.01-15.00% 15.01-20.00% 20.00%
PERIOD RETURN RETURN RETURN RETURN RETURN RETURN
------- -------- ------- ----------- ------------ ------------ -------
<S> <C> <C> <C> <C> <C> <C>
1 year 29% 4% 11% 7% 11% 37%
5 years 11% 15% 15% 32% 18% 9%
10 years 3% 10% 34% 25% 25% 2%
20 years 0% 6% 33% 55% 6% 0%
</TABLE>
- --------
Source: Stocks, Bonds, Bills and Inflation 1996 Yearbook(TM), Ibbotson
Associates, Chicago (annually updates work by Roger G. Ibbotson and Rex A.
Sinquefield). Used with permission. All rights reserved.
70
<PAGE>
DOLLAR COST AVERAGING
Dollar cost averaging allows a person to take advantage of the historical
long-term stock market results, assuming that they continue, although it does
not guarantee a profit or protect against a loss. If an investor follows a
program of dollar cost averaging on a long-term basis, and the stock fund
selected performs at least as well as the S&P 500 has historically, it is
likely although not guaranteed that the price at which shares are surrendered,
for whatever reason, will be higher than the average cost per share.
An investor using dollar cost averaging invests the same amount of money in
the same professionally managed fund at regular intervals over a long period
of time. Dollar cost averaging keeps an investor from investing too much when
the price of shares is high and too little when the price is low. When the
price of shares is low, the money invested buys more shares. When it is high,
the money invested buys fewer shares. If the investor has the ability and
desire to maintain this program over a long period of time (for example, 20
years), and the stock fund chosen follows the historical upward market trends,
the price at which the shares are sold should be higher than their average
cost. This price could be lower, however, if the fund chosen does not follow
these historical trends.
Investors contemplating the use of dollar cost averaging should consider
their ability to continue the on-going purchases so that they can take
advantage of periods of low price levels.
71
<PAGE>
NEW ENGLAND VARIABLE LIFE SEPARATE ACCOUNT
OF
NEW ENGLAND VARIABLE LIFE INSURANCE COMPANY
REPORT OF INDEPENDENT ACCOUNTANTS
To the Policy Owners and Board of Directors of the New England Variable Life
Insurance Company:
We have audited the accompanying statement of assets and liabilities of the
New England Variable Life Separate Account (comprised of Capital Growth Sub-
Account, Bond Income Sub-Account, Money Market Sub-Account, Stock Index Sub-
Account, Managed Sub-Account, Avanti Growth Sub-Account, Value Growth Sub-
Account, Small Cap Sub-Account, Balanced Sub-Account, Equity Growth Sub-
Account, International Equity Sub-Account, Venture Value Sub-Account, Equity-
Income Sub-Account, Overseas Sub-Account, High Income Sub-Account and Asset
Manager Sub-Account) of New England Variable Life Insurance Company as of
December 31, 1995, and the related statements of operations and changes in net
assets for each of the periods indicated therein. These financial statements
are the responsibility of the Company's management. Our responsibility is to
express an opinion on these financial statements based on our audits.
We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to
obtain reasonable assurance about whether the financial statements are free of
material misstatement. An audit includes examining, on a test basis, evidence
supporting the amounts and disclosures in the financial statements. An audit
also includes assessing the accounting principles used and significant
estimates made by management, as well as evaluating the overall financial
statement presentation. We believe that our audits provide a reasonable basis
for our opinion.
In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of the respective aforementioned
sub-accounts comprising the New England Variable Life Separate Account of the
New England Variable Life Insurance Company as of December 31, 1995, and the
results of their operations and changes in their net assets for each of the
periods indicated therein, in conformity with generally accepted accounting
principles.
COOPERS & LYBRAND L.L.P.
Boston, Massachusetts
February 6, 1996
72
<PAGE>
(THIS PAGE INTENTIONALLY LEFT BLANK)
73
<PAGE>
NEW ENGLAND VARIABLE LIFE SEPARATE ACCOUNT OF
NEW ENGLAND VARIABLE LIFE INSURANCE COMPANY
STATEMENT OF ASSETS AND LIABILITIES
DECEMBER 31, 1995
<TABLE>
<CAPTION>
NEW ENGLAND ZENITH FUND
--------------------------------------------------------------------------
CAPITAL BOND MONEY STOCK AVANTI
GROWTH INCOME MARKET INDEX MANAGED GROWTH
SUB-ACCOUNT SUB-ACCOUNT SUB-ACCOUNT SUB-ACCOUNT SUB-ACCOUNT SUB-ACCOUNT
------------ ----------- ----------- ----------- ----------- -----------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
ASSETS
Investments in New England Zenith Fund,
Variable Insurance Products Fund, and
Variable Insurance Products Fund II at value
(Note 2)..................................... $450,186,084 $30,342,331 $21,256,226 $21,357,438 $24,438,331 $17,443,981
<CAPTION>
SHARES COST
--------- ------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
New England Zenith
Fund:
Capital Growth Series. 1,201,682 $378,222,494
Back Bay Advisors Bond
Income Series........ 279,215 29,345,136
Back Bay Advisors
Money Market Series.. 212,562 21,256,226
Westpeak Stock Index
Series............... 213,382 18,503,851
Back Bay Advisors
Managed Series....... 149,452 19,221,783
Loomis Sayles Avanti
Growth Series........ 122,465 14,562,881
Westpeak Value Growth
Series............... 87,343 10,236,629
Loomis Sayles Small
Cap Series........... 69,343 7,467,960
Loomis Sayles Balanced
Series............... 42,049 498,720
Alger Equity Growth
Series............... 497,442 6,798,833
Draycott International
Equity Series........ 111,068 1,169,896
Venture Value Series.. 305,620 3,831,693
Variable Insurance
Products Fund:
Equity-Income
Portfolio............ 2,866,479 45,594,606
Overseas Portfolio.... 2,699,415 42,002,297
High Income Portfolio. 169,629 1,876,992
Variable Insurance
Products Fund II:
Asset Manager
Portfolio............ 160,120 2,259,033
Amount due and accrued (payable) from policy-
related transactions, net.................... (47,335) 15,247 1,541,106 785 (4,041) 4,831
Dividends receivable.......................... -- -- 96,763 -- -- --
------------ ----------- ----------- ----------- ----------- -----------
Total assets................................ 450,138,749 30,357,578 22,894,095 21,358,223 24,434,290 17,448,812
LIABILITIES
Due New England Variable Life Insurance
Company...................................... 55,304,093 3,678,441 3,462,239 2,783,073 2,435,290 3,111,355
------------ ----------- ----------- ----------- ----------- -----------
Total liabilities........................... 55,304,093 3,678,441 3,462,239 2,783,073 2,435,290 3,111,355
------------ ----------- ----------- ----------- ----------- -----------
NET ASSETS FOR VARIABLE LIFE INSURANCE
POLICIES..................................... $394,834,656 $26,679,137 $19,431,856 $18,575,150 $21,999,000 $14,337,457
============ =========== =========== =========== =========== ===========
</TABLE>
See Notes to Financial Statements
74
<PAGE>
<TABLE>
<CAPTION>
VARIABLE INSURANCE
PRODUCTS FUND
- -------------------------------------------------------------------------- -----------------------------------
VALUE SMALL EQUITY INTERNATIONAL VENTURE EQUITY- HIGH
GROWTH CAP BALANCED GROWTH EQUITY VALUE INCOME OVERSEAS INCOME
SUB-ACCOUNT SUB-ACCOUNT SUB-ACCOUNT SUB-ACCOUNT SUB-ACCOUNT SUB-ACCOUNT SUB-ACCOUNT SUB-ACCOUNT SUB-ACCOUNT
- ----------- ----------- ----------- ----------- ------------- ----------- ----------- ----------- -----------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
$12,342,406 $8,236,512 $502,489 $6,864,734 $1,193,985 $4,003,624 $55,237,060 $46,025,022 $2,044,035
2,518 4,782 569 44,168 12,311 25,838 15,623 2,545 437
-- -- -- -- -- -- -- -- --
- ----------- ---------- -------- ---------- ---------- ---------- ----------- ----------- ----------
12,344,924 8,241,294 503,058 6,908,902 1,206,296 4,029,462 55,252,683 46,027,567 2,044,472
2,034,446 1,696,298 84,847 1,196,404 252,448 643,022 7,899,831 7,645,348 301,979
- ----------- ---------- -------- ---------- ---------- ---------- ----------- ----------- ----------
2,034,446 1,696,298 84,847 1,196,404 252,448 643,022 7,899,831 7,645,348 301,979
- ----------- ---------- -------- ---------- ---------- ---------- ----------- ----------- ----------
$10,310,478 $6,544,996 $418,211 $5,712,498 $ 953,848 $3,386,440 $47,352,852 $38,382,219 $1,742,493
=========== ========== ======== ========== ========== ========== =========== =========== ==========
<CAPTION>
VARIABLE
INSURANCE
PRODUCTS
FUND II
- ----------- ------------
ASSET
MANAGER
SUB-ACCOUNT TOTAL
- ----------- ------------
<S> <C>
$2,528,288 $704,002,546
789 1,620,173
-- 96,763
- ---------- ------------
2,529,077 705,719,482
556,084 93,085,198
- ---------- ------------
556,084 93,085,198
- ---------- ------------
$1,972,993 $612,634,284
========== ============
</TABLE>
See Notes to Financial Statements
75
<PAGE>
NEW ENGLAND VARIABLE LIFE SEPARATE ACCOUNT OF
NEW ENGLAND VARIABLE LIFE INSURANCE COMPANY
STATEMENT OF ASSETS AND LIABILITIES
MARCH 31, 1996
(UNAUDITED)
<TABLE>
<CAPTION>
NEW ENGLAND ZENITH FUND
-------------------------------------------------------------------------
CAPITAL BOND MONEY STOCK AVANTI
GROWTH INCOME MARKET INDEX MANAGED GROWTH
SUB-ACCOUNT SUB-ACCOUNT SUB-ACCOUNT SUB-ACCOUNT SUB-ACCOUNT SUB-ACCOUNT
------------ ----------- ----------- ----------- ----------- -----------
<S> <C> <C> <C> <C> <C> <C>
ASSETS
Investments in New England Zenith Fund,
Variable Insurance Products Fund, and
Variable Insurance Products Fund II, at
value........................................ $492,668,183 $30,801,827 $24,242,277 $23,832,052 $25,470,227 $19,389,499
<CAPTION>
SHARES COST
--------- ------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
New England Zenith
Fund:
Capital Growth Series. 1,230,102 $389,107,003
BackBay Advisors Bond
Income Series........ 289,736 30,486,300
BackBay Advisors Money
Market Series........ 242,423 24,242,277
Westpeak Stock Index
Series............... 226,304 19,843,744
BackBay Advisors
Managed Series....... 152,261 19,682,954
Loomis Sayles Avanti
Growth Series........ 130,772 15,776,476
Westpeak Value Growth
Series............... 97,035 11,640,612
Loomis Sayles Small
Cap Series........... 78,353 8,556,600
Loomis Sayles Balanced
Series............... 82,475 989,064
Alger Equity Growth
Series............... 811,788 11,268,413
Draycott International
Equity Series........ 193,158 2,050,576
Venture Value Series.. 475,257 6,122,639
Variable Insurance
Products Fund:
Equity-Income
Portfolio............ 3,279,318 53,482,823
Overseas Portfolio.... 2,874,734 45,005,924
High Income Portfolio. 241,377 3,301,175
Variable Insurance
Products Fund II:
Asset Manager
Portfolio............ 192,930 3,715,342
Amount due and accrued (payable) from policy-
related transactions, net.................... (67,526) 5,738 564,371 22,408 6,409 25,169
Dividends receivable.......................... -- -- 102,646 -- -- --
------------ ----------- ----------- ----------- ----------- -----------
Total assets................................ 492,600,657 30,807,565 24,909,294 23,854,460 25,476,636 19,414,668
LIABILITIES
Due New England Variable Life Insurance
Company...................................... 59,470,975 3,686,614 4,519,339 2,937,330 2,638,622 3,473,143
------------ ----------- ----------- ----------- ----------- -----------
Total liabilities........................... 59,470,975 3,686,614 4,519,339 2,937,330 2,638,622 3,473,143
------------ ----------- ----------- ----------- ----------- -----------
NET ASSETS FOR VARIABLE LIFE INSURANCE
POLICIES..................................... $433,129,682 $27,120,951 $20,389,955 $20,917,130 $22,838,014 $15,941,525
============ =========== =========== =========== =========== ===========
</TABLE>
See Notes to Financial Statements
76
<PAGE>
<TABLE>
<CAPTION>
VARIABLE INSURANCE
PRODUCTS FUND
- -------------------------------------------------------------------------- ------------------------------------
VALUE SMALL EQUITY INTERNATIONAL VENTURE EQUITY- HIGH
GROWTH CAP BALANCED GROWTH EQUITY VALUE INCOME OVERSEAS INCOME
SUB-ACCOUNT SUB-ACCOUNT SUB-ACCOUNT SUB-ACCOUNT SUB-ACCOUNT SUB-ACCOUNT SUB-ACCOUNT SUB-ACCOUNT SUB-ACCOUNT
- ----------- ----------- ----------- ----------- ------------- ----------- ----------- ----------- -----------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
$14,314,617 $10,029,178 $1,010,319 $11,665,400 $2,122,809 $6,553,299 $62,962,916 $49,617,917 $2,749,285
16,410 (29,974) 4,995 142,705 19,993 80,215 57,307 (20,238) 7,562
-- -- -- -- -- -- -- -- --
- ----------- ----------- ---------- ----------- ---------- ---------- ----------- ----------- ----------
14,331,027 9,999,204 1,015,314 11,808,105 2,142,802 6,633,514 63,020,223 49,597,679 2,756,847
2,243,938 1,797,468 121,705 2,138,207 385,897 1,091,532 8,973,515 8,174,388 276,645
- ----------- ----------- ---------- ----------- ---------- ---------- ----------- ----------- ----------
2,243,938 1,797,468 121,705 2,138,207 385,897 1,091,532 8,973,515 8,174,388 276,645
- ----------- ----------- ---------- ----------- ---------- ---------- ----------- ----------- ----------
$12,087,089 $8,201,736 $ 893,609 $ 9,669,898 $1,756,905 $5,541,982 $54,046,708 $41,423,291 $2,480,202
=========== =========== ========== =========== ========== ========== =========== =========== ==========
<CAPTION>
VARIABLE
INSURANCE
PRODUCTS
FUND I
- ----------- ------------
ASSET
MANAGER
SUB-ACCOUNT TOTAL
- ----------- ------------
<S> <C>
$2,934,464 $780,364,269
(12,257) 823,287
-- 102,646
- ---------- ------------
2,922,207 781,290,202
528,385 102,457,703
- ---------- ------------
528,385 102,457,703
- ---------- ------------
$2,393,822 $678,832,499
========== ============
</TABLE>
See Notes to Financial Statements
77
<PAGE>
NEW ENGLAND VARIABLE LIFE SEPARATE ACCOUNT
OF
NEW ENGLAND VARIABLE LIFE INSURANCE COMPANY
STATEMENT OF OPERATIONS
FOR THE TWELVE MONTHS ENDED DECEMBER 31, 1995
<TABLE>
<CAPTION>
NEW ENGLAND ZENITH FUND
--------------------------------------------------------------------------
CAPITAL BOND MONEY STOCK AVANTI
GROWTH INCOME MARKET INDEX MANAGED GROWTH
SUB-ACCOUNT SUB-ACCOUNT SUB-ACCOUNT SUB-ACCOUNT SUB-ACCOUNT SUB-ACCOUNT
------------ ----------- ----------- ----------- ----------- -----------
<S> <C> <C> <C> <C> <C> <C>
INCOME
Dividends ........................ $ 58,318,276 $1,844,411 $1,109,838 $ 627,118 $1,061,289 $ 535,217
EXPENSE
Mortality and expense risk charge
(Note 3) ........................ 2,173,846 143,873 112,033 95,240 113,501 77,636
------------ ---------- ---------- ---------- ---------- ----------
Net investment income............. 56,144,430 1,700,538 997,805 531,878 947,788 457,581
NET REALIZED AND
UNREALIZED GAIN (LOSS)
ON INVESTMENTS
Net unrealized appreciation
(depreciation) on investments:
Beginning of period ............. 9,892,073 (2,028,893) -- (1,645,744) 703,242 205,680
End of period ................... 71,963,590 997,195 -- 2,853,587 5,216,548 2,881,100
------------ ---------- ---------- ---------- ---------- ----------
Net change in unrealized
appreciation (depreciation) ..... 62,071,517 3,026,088 -- 4,499,331 4,513,306 2,675,420
Net realized gain (loss) on
investments ..................... 1,613,390 7,382 -- 7,637 42,457 21,233
------------ ---------- ---------- ---------- ---------- ----------
Net realized and unrealized gain
on investments .................. 63,684,907 3,033,470 -- 4,506,968 4,555,763 2,696,653
------------ ---------- ---------- ---------- ---------- ----------
NET INCREASE IN NET ASSETS
RESULTING FROM OPERATIONS ....... $119,829,337 $4,734,008 $ 997,805 $5,038,846 $5,503,551 $3,154,234
============ ========== ========== ========== ========== ==========
</TABLE>
*For the period May 1, 1995 (Commencement of Operations) through December 31,
1995.
See Notes to Financial Statements
78
<PAGE>
<TABLE>
<CAPTION>
VARIABLE INSURANCE
PRODUCTS FUND
-----------------------------------------------------------------------------------------------------------------
VALUE SMALL EQUITY INTERNATIONAL VENTURE EQUITY- HIGH
GROWTH CAP BALANCED GROWTH EQUITY VALUE INCOME OVERSEAS INCOME
SUB-ACCOUNT SUB-ACCOUNT SUB-ACCOUNT* SUB-ACCOUNT* SUB-ACCOUNT* SUB-ACCOUNT* SUB-ACCOUNT SUB-ACCOUNT SUB-ACCOUNT
----------- ----------- ------------ ------------ ------------- ------------ ----------- ----------- -----------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
$ 606,696 $ 365,015 $17,538 $195,436 $12,460 $ 86,716 $ 2,284,557 $ 282,520 $ 8,412
52,633 24,746 743 11,686 2,165 7,251 233,864 240,253 6,639
---------- ---------- ------- -------- ------- -------- ----------- ---------- --------
554,063 340,269 16,795 183,750 10,295 79,465 2,050,693 42,267 1,773
1,918 4,662 -- -- -- -- 149,659 260,895 213
2,105,777 768,552 3,769 65,901 24,089 171,931 9,642,454 4,022,725 167,043
---------- ---------- ------- -------- ------- -------- ----------- ---------- --------
2,103,859 763,890 3,769 65,901 24,089 171,931 9,492,795 3,761,830 166,830
9,493 1,325 223 237 (34) 203 61,089 32,279 2,817
---------- ---------- ------- -------- ------- -------- ----------- ---------- --------
2,113,352 765,215 3,992 66,138 24,055 172,134 9,553,884 3,794,109 169,647
---------- ---------- ------- -------- ------- -------- ----------- ---------- --------
$2,667,415 $1,105,484 $20,787 $249,888 $34,350 $251,599 $11,604,577 $3,836,376 $171,420
========== ========== ======= ======== ======= ======== =========== ========== ========
<CAPTION>
VARIABLE
INSURANCE
PRODUCTS
FUND II
- ----------- ------------
ASSET
MANAGER
SUB-ACCOUNT TOTAL
- ----------- ------------
<S> <C>
$ 11,896 $ 67,367,395
9,537 3,305,646
-------- ------------
2,359 64,061,749
(1,503) 7,542,202
269,255 101,153,516
-------- ------------
270,758 93,611,314
4,661 1,804,392
-------- ------------
275,419 95,415,706
-------- ------------
$277,778 $159,477,455
======== ============
</TABLE>
See Notes to Financial Statements
79
<PAGE>
NEW ENGLAND VARIABLE LIFE SEPARATE ACCOUNT
OF
NEW ENGLAND VARIABLE LIFE INSURANCE COMPANY
STATEMENT OF OPERATIONS
FOR THE TWELVE MONTHS ENDED DECEMBER 31, 1994
<TABLE>
<CAPTION>
NEW ENGLAND ZENITH FUND
---------------------------------------------------------------------------------------
CAPITAL BOND MONEY AVANTI VALUE SMALL
GROWTH INCOME MARKET STOCK MANAGED GROWTH GROWTH CAP
SUB- SUB- SUB- INDEX SUB- SUB- SUB- SUB-
ACCOUNT ACCOUNT ACCOUNT SUB-ACCOUNT ACCOUNT ACCOUNT ACCOUNT ACCOUNT*
------------ ---------- -------- ----------- ---------- -------- -------- --------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
INCOME
Dividends........ $ 13,519,083 $1,399,070 $691,932 $ 307,159 $ 678,949 $ 43,109 $ 89,817 $ 327
EXPENSE
Mortality and
expense risk
charge (Note 3). 1,637,278 107,252 93,830 59,230 86,049 31,737 18,214 28
------------ ---------- -------- ----------- ---------- -------- -------- ------
Net investment
income (loss)... 11,881,805 1,291,818 598,102 247,929 592,900 11,372 71,603 299
NET REALIZED AND
UNREALIZED GAIN
ON INVESTMENTS
Net unrealized
appreciation
(depreciation)
on investments:
Beginning of
period......... 46,100,393 41,284 -- (1,457,732) 1,602,795 143,154 67,310 --
End of period... 9,892,073 (2,028,893) -- (1,645,744) 703,242 205,680 1,918 4,662
------------ ---------- -------- ----------- ---------- -------- -------- ------
Net change in
unrealized
appreciation
(depreciation).. (36,208,320) (2,070,177) -- (188,012) (899,553) 62,526 (65,392) 4,662
Net realized gain
(loss) on
investments..... 67,810 1,763 -- 6,200 37,994 542 776 --
------------ ---------- -------- ----------- ---------- -------- -------- ------
Net realized and
unrealized gain
(loss) on
investments..... (36,140,510) (2,068,414) -- (181,812) (861,559) 63,068 (64,616) 4,662
------------ ---------- -------- ----------- ---------- -------- -------- ------
NET INCREASE
(DECREASE) IN
NET ASSETS
RESULTING FROM
OPERATIONS...... $(24,258,705) $ (776,596) $598,102 $ 66,117 $ (268,659) $ 74,440 $ 6,987 $4,961
============ ========== ======== =========== ========== ======== ======== ======
<CAPTION>
VARIABLE
INSURANCE
VARIABLE INSURANCE PRODUCTS
PRODUCTS FUND FUND II
------------------------------ --------- -------------
EQUITY- HIGH ASSET
INCOME OVERSEAS INCOME MANAGER
SUB- SUB- SUB- SUB-
ACCOUNT ACCOUNT ACCOUNT** ACCOUNT** TOTAL
--------- ---------- --------- --------- -------------
<S> <C> <C> <C> <C> <C>
INCOME
Dividends........ $670,101 $ 69,390 $-- $ -- $ 17,468,937
EXPENSE
Mortality and
expense risk
charge (Note 3). 75,586 133,276 6 34 2,242,520
--------- ---------- --------- --------- -------------
Net investment
income (loss)... 594,515 (63,886) (6) (34) 15,226,417
NET REALIZED AND
UNREALIZED GAIN
ON INVESTMENTS
Net unrealized
appreciation
(depreciation)
on investments:
Beginning of
period......... 93,013 700,341 -- -- 47,290,558
End of period... 149,659 260,895 213 (1,503) 7,542,202
--------- ---------- --------- --------- -------------
Net change in
unrealized
appreciation
(depreciation).. 56,646 (439,446) 213 (1,503) (39,748,356)
Net realized gain
(loss) on
investments..... (929) (471) -- -- 113,685
--------- ---------- --------- --------- -------------
Net realized and
unrealized gain
(loss) on
investments..... 55,717 (439,917) 213 (1,503) (39,634,671)
--------- ---------- --------- --------- -------------
NET INCREASE
(DECREASE) IN
NET ASSETS
RESULTING FROM
OPERATIONS...... $650,232 $(503,803) $207 $(1,537) $(24,408,254)
========= ========== ========= ========= =============
</TABLE>
*For the period May 2, 1994 (Commencement of Operations) through December 31,
1994.
**For the period August 31, 1994 (Commencement of Operations) through December
31, 1994.
See Notes to Financial Statements
80
<PAGE>
NEW ENGLAND VARIABLE LIFE SEPARATE ACCOUNT
OF
NEW ENGLAND VARIABLE LIFE INSURANCE COMPANY
STATEMENT OF OPERATIONS
FOR THE TWELVE MONTHS ENDED DECEMBER 31, 1993
<TABLE>
<CAPTION>
VARIABLE
INSURANCE
NEW ENGLAND ZENITH FUND PRODUCTS FUND
--------------------------------------------------------------------------- ------------------ -----------
BOND MONEY AVANTI VALUE EQUITY-
CAPITAL INCOME MARKET STOCK MANAGED GROWTH GROWTH INCOME OVERSEAS
GROWTH SUB- SUB- INDEX SUB- SUB- SUB- SUB- SUB-
SUB-ACCOUNT ACCOUNT ACCOUNT SUB-ACCOUNT ACCOUNT ACCOUNT* ACCOUNT* ACCOUNT* ACCOUNT* TOTAL
----------- ---------- -------- ----------- ---------- -------- -------- -------- -------- -----------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
INCOME
Dividends........ $14,407,828 $1,721,493 $415,332 $ 286,517 $ 778,823 $ 31,181 $31,108 $ 46,757 $-- $17,719,039
EXPENSE
Mortality and
expense risk
charge (Note 3). 1,317,363 89,763 74,167 40,270 73,721 5,506 3,166 7,615 17,666 1,629,237
----------- ---------- -------- ----------- ---------- -------- ------- -------- -------- -----------
Net investment
income (loss)... 13,090,465 1,631,730 341,165 246,247 705,102 25,675 27,942 39,142 (17,666) 16,089,802
NET REALIZED AND
UNREALIZED GAIN
ON INVESTMENTS
Net unrealized
appreciation
(depreciation)
on investments:
Beginning of
period......... 26,130,492 (62,020) -- (1,863,474) 1,105,911 -- -- -- -- 25,310,909
End of period... 46,100,393 41,284 -- (1,457,732) 1,602,795 143,154 67,310 93,013 700,341 47,290,558
----------- ---------- -------- ----------- ---------- -------- ------- -------- -------- -----------
Net change in
unrealized
appreciation.... 19,969,901 103,304 -- 405,742 496,884 143,154 67,310 93,013 700,341 21,979,649
Net realized gain
(loss) on
investments..... 436,493 84,686 -- (4,995) 93,335 (88) 64 (59) 729 610,165
----------- ---------- -------- ----------- ---------- -------- ------- -------- -------- -----------
Net realized and
unrealized gain
on investments.. 20,406,394 187,990 -- 400,747 590,219 143,066 67,374 92,954 701,070 22,589,814
----------- ---------- -------- ----------- ---------- -------- ------- -------- -------- -----------
NET INCREASE IN
NET ASSETS
RESULTING FROM
OPERATIONS...... $33,496,859 $1,819,720 $341,165 $ 646,994 $1,295,321 $168,741 $95,316 $132,096 $683,404 $38,679,616
=========== ========== ======== =========== ========== ======== ======= ======== ======== ===========
</TABLE>
*For the period April 30, 1993 (Commencement of Operations) through December
31, 1993.
See Notes to Financial Statements
81
<PAGE>
NEW ENGLAND VARIABLE LIFE SEPARATE ACCOUNT
OF
NEW ENGLAND VARIABLE LIFE INSURANCE COMPANY
STATEMENT OF OPERATIONS
FOR THE THREE MONTHS ENDED MARCH 31, 1996
(UNAUDITED)
<TABLE>
<CAPTION>
NEW ENGLAND ZENITH FUND
--------------------------------------------------------------------
BOND MONEY STOCK AVANTI
CAPITAL INCOME MARKET INDEX MANAGED GROWTH
GROWTH SUB- SUB- SUB- SUB- SUB-
SUB- ACCOUNT ACCOUNT ACCOUNT ACCOUNT ACCOUNT ACCOUNT
------------ --------- -------- ---------- ---------- ----------
<S> <C> <C> <C> <C> <C> <C>
INCOME
Dividends ........................ $ -- $ -- $293,261 $ -- $ -- $ --
EXPENSE
Mortality and expense risk charge. 667,857 43,959 35,106 33,021 35,106 27,645
------------ --------- -------- ---------- ---------- ----------
Net investment income (loss)...... (667,857) (43,959) 258,155 (33,021) (35,106) (27,645)
NET REALIZED AND
UNREALIZED GAIN (LOSS)
ON INVESTMENTS
Net unrealized appreciation
(depreciation) on investments:
Beginning of period ............. 71,963,590 997,195 -- 2,853,587 5,216,548 2,881,100
End of period ................... 103,561,180 315,527 -- 3,988,308 5,787,273 3,613,023
------------ --------- -------- ---------- ---------- ----------
Net change in unrealized
appreciation (depreciation) ..... 31,597,590 (681,668) -- 1,134,721 570,725 731,923
Net realized gain (loss) on
investments ..................... -- -- -- -- -- --
------------ --------- -------- ---------- ---------- ----------
Net realized and unrealized gain
(loss) on investments ........... 31,597,590 (681,668) -- 1,134,721 570,725 731,923
------------ --------- -------- ---------- ---------- ----------
NET INCREASE (DECREASE) IN NET
ASSETS RESULTING FROM OPERATIONS
................................. $ 30,929,733 $(725,627) $258,155 $1,101,700 $ 535,619 $ 704,278
============ ========= ======== ========== ========== ==========
</TABLE>
See Notes to Financial Statements
82
<PAGE>
<TABLE>
<CAPTION>
VARIABLE
INSURANCE
VARIABLE INSURANCE PRODUCTS
PRODUCTS FUND FUND II
- ----------------------------------------------------------------- -------------------------------- ----------- ------------
VALUE SMALL EQUITY VENTURE EQUITY- HIGH
GROWTH CAP BALANCED GROWTH INTERNATIONAL VALUE INCOME OVERSEAS INCOME ASSET
SUB- SUB- SUB- SUB- EQUITY SUB- SUB- SUB- SUB- MANAGER
ACCOUNT ACCOUNT ACCOUNT ACCOUNT SUB-ACCOUNT ACCOUNT ACCOUNT ACCOUNT ACCOUNT SUB-ACCOUNT TOTAL
- ---------- --------- -------- -------- ------------- -------- ---------- ---------- --------- ----------- ------------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
$ -- $ -- $ -- $ -- $ -- $ -- $2,662,990 $1,164,550 $ 199,463 $ 174,907 $ 4,495,171
20,040 13,562 1,160 13,716 2,517 7,877 88,458 71,188 3,667 4,203 1,069,082
- ---------- --------- ------- -------- ------- -------- ---------- ---------- --------- ----------- ------------
(20,040) (13,562) (1,160) (13,716) (2,517) (7,877) 2,574,532 1,093,362 195,796 170,704 3,426,089
2,105,777 768,552 3,769 65,901 24,089 171,931 9,642,454 4,022,725 167,043 269,255 101,153,516
2,674,005 1,472,578 21,255 396,987 72,233 430,660 9,480,093 4,611,993 (551,890) (780,848) 135,092,377
- ---------- --------- ------- -------- ------- -------- ---------- ---------- --------- ----------- ------------
568,228 704,026 17,486 331,086 48,144 258,729 (162,361) 589,268 (718,933) (1,050,103) 33,938,861
-- -- -- -- -- -- -- -- -- -- --
- ---------- --------- ------- -------- ------- -------- ---------- ---------- --------- ----------- ------------
568,228 704,026 17,486 331,086 48,144 258,729 (162,361) 589,268 (718,933) (1,050,103) 33,938,861
- ---------- --------- ------- -------- ------- -------- ---------- ---------- --------- ----------- ------------
$ 548,188 $ 690,464 $16,326 $317,370 $45,627 $250,852 $2,412,171 $1,682,630 $(523,137) $ (879,399) $ 37,364,950
========== ========= ======= ======== ======= ======== ========== ========== ========= =========== ============
</TABLE>
See Notes to Financial Statements
83
<PAGE>
NEW ENGLAND VARIABLE LIFE SEPARATE ACCOUNT
OF
NEW ENGLAND VARIABLE LIFE INSURANCE COMPANY
STATEMENT OF OPERATIONS
FOR THE THREE MONTHS ENDED MARCH 31, 1995
(UNAUDITED)
<TABLE>
<CAPTION>
NEW ENGLAND ZENITH FUND
--------------------------------------------------------------------------------------
CAPITAL BOND MONEY AVANTI VALUE SMALL
GROWTH INCOME MARKET STOCK MANAGED GROWTH GROWTH CAP
SUB- SUB- SUB- INDEX SUB- SUB- SUB- SUB-
ACCOUNT ACCOUNT ACCOUNT SUB-ACCOUNT ACCOUNT ACCOUNT ACCOUNT ACCOUNT
----------- ---------- -------- ----------- ---------- -------- -------- -------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
INCOME
Dividends........ $ -- $ -- $276,334 $ -- $ -- $ -- $ -- $ --
EXPENSE
Mortality and
expense risk
charge (Note 3). 439,383 30,361 27,486 18,117 24,132 13,409 8,870 1,861
----------- ---------- -------- ----------- ---------- -------- -------- -------
Net investment
income (loss)... (439,383) (30,361) 248,848 (18,117) (24,132) (13,409) (8,870) (1,861)
NET REALIZED AND
UNREALIZED GAIN
ON INVESTMENTS
Net unrealized
appreciation
(depreciation)
on investments:
Beginning of
period......... 9,892,073 (2,028,893) -- (1,645,744) 703,242 205,680 1,918 4,662
End of period... 28,149,417 (964,387) -- (470,938) 1,977,923 933,785 439,912 98,476
----------- ---------- -------- ----------- ---------- -------- -------- -------
Net change in
unrealized
appreciation
(depreciation).. 18,257,344 1,064,506 -- 1,174,806 1,274,681 728,105 437,994 93,814
Net realized gain
(loss) on
investments..... 56,893 551 -- 1,084 2,791 922 502 153
----------- ---------- -------- ----------- ---------- -------- -------- -------
Net realized and
unrealized gain
(loss) on
investments..... 18,314,237 1,065,057 -- 1,175,890 1,277,472 729,027 438,496 93,967
----------- ---------- -------- ----------- ---------- -------- -------- -------
NET INCREASE
(DECREASE) IN
NET ASSETS
RESULTING FROM
OPERATIONS...... $17,874,854 $1,034,696 $248,848 $ 1,157,773 $1,253,340 $715,618 $429,626 $92,106
=========== ========== ======== =========== ========== ======== ======== =======
<CAPTION>
VARIABLE
INSURANCE
VARIABLE INSURANCE PRODUCTS
PRODUCTS FUND FUND II
----------------------------- --------- -----------
EQUITY- HIGH ASSET
INCOME OVERSEAS INCOME MANAGER
SUB- SUB- SUB- SUB-
ACCOUNT ACCOUNT ACCOUNT ACCOUNT** TOTAL
---------- ---------- ------- --------- -----------
<S> <C> <C> <C> <C> <C>
INCOME
Dividends........ $1,499,750 $ 282,521 $ 8,412 $11,896 $ 2,078,913
EXPENSE
Mortality and
expense risk
charge (Note 3). 39,589 51,822 392 1,041 656,463
---------- ---------- ------- --------- -----------
Net investment
income (loss)... 1,460,161 230,699 8,020 10,855 1,422,450
NET REALIZED AND
UNREALIZED GAIN
ON INVESTMENTS
Net unrealized
appreciation
(depreciation)
on investments:
Beginning of
period......... 149,659 260,895 213 (1,503) 7,542,202
End of period... 1,065,100 (277,503) 5,240 10,763 30,967,788
---------- ---------- ------- --------- -----------
Net change in
unrealized
appreciation
(depreciation).. 915,441 (538,398) 5,027 12,266 23,425,586
Net realized gain
(loss) on
investments..... 1,316 4,086 2 11 68,311
---------- ---------- ------- --------- -----------
Net realized and
unrealized gain
(loss) on
investments..... 916,757 (534,312) 5,029 12,277 23,493,897
---------- ---------- ------- --------- -----------
NET INCREASE
(DECREASE) IN
NET ASSETS
RESULTING FROM
OPERATIONS...... $2,376,918 $(303,613) $13,049 $23,132 $24,916,347
========== ========== ======= ========= ===========
</TABLE>
See Notes to Financial Statements
84
<PAGE>
(THIS PAGE INTENTIONALLY LEFT BLANK)
85
<PAGE>
NEW ENGLAND VARIABLE LIFE SEPARATE ACCOUNT
OF
NEW ENGLAND VARIABLE LIFE INSURANCE COMPANY
STATEMENT OF CHANGES IN NET ASSETS
FOR THE TWELVE MONTHS ENDED DECEMBER 31, 1995
<TABLE>
<CAPTION>
NEW ENGLAND ZENITH FUND
------------------------------------------------------------------------------
CAPITAL BOND MONEY STOCK AVANTI
GROWTH INCOME MARKET INDEX MANAGED GROWTH
SUB-ACCOUNT SUB-ACCOUNT SUB-ACCOUNT SUB-ACCOUNT SUB-ACCOUNT SUB-ACCOUNT
------------ ----------- ------------ ----------- ----------- -----------
<S> <C> <C> <C> <C> <C> <C>
FROM INVESTMENT
ACTIVITIES
Net investment
income............... $ 56,144,430 $ 1,700,538 $ 997,805 $ 531,878 $ 947,788 $ 457,581
Net realized and
unrealized gain on
investments.......... 63,684,907 3,033,470 -- 4,506,968 4,555,763 2,696,653
------------ ----------- ------------ ----------- ----------- -----------
Increase in net
assets derived from
investment
activities......... 119,829,337 4,734,008 997,805 5,038,846 5,503,551 3,154,234
FROM POLICY-RELATED
TRANSACTIONS
Net premiums
transferred from New
England Variable
Life Insurance
Company.............. 100,611,223 7,330,838 40,457,027 4,559,195 4,757,562 5,407,500
Net transfers (to)
from other sub-
accounts............. (7,820,362) 2,481,090 (32,083,917) 2,734,513 286,111 3,131,998
Net transfers to New
England Variable
Life Insurance
Company.............. (67,280,279) (4,616,930) (6,819,802) (3,436,368) (3,307,802) (3,767,486)
------------ ----------- ------------ ----------- ----------- -----------
Increase in net
assets derived from
policy related
transactions....... 25,510,582 5,194,998 1,553,308 3,857,340 1,735,871 4,772,012
------------ ----------- ------------ ----------- ----------- -----------
Net increase in net
assets............... 145,339,919 9,929,006 2,551,113 8,896,186 7,239,422 7,926,246
NET ASSETS, AT
BEGINNING OF THE
PERIOD ............... 249,494,737 16,750,131 16,880,743 9,678,964 14,759,578 6,411,211
------------ ----------- ------------ ----------- ----------- -----------
NET ASSETS, AT END OF
THE PERIOD ........... $394,834,656 $26,679,137 $ 19,431,856 $18,575,150 $21,999,000 $14,337,457
============ =========== ============ =========== =========== ===========
</TABLE>
*For the period May 1, 1995 (Commencement of Operations) through December 31,
1995.
See Notes to Financial Statements
86
<PAGE>
<TABLE>
<CAPTION>
VARIABLE INSURANCE
PRODUCTS FUND
- ------------------------------------------------------------------------------- -------------------------------------
VALUE SMALL EQUITY INTERNATIONAL VENTURE EQUITY- HIGH
GROWTH CAP BALANCED GROWTH EQUITY VALUE INCOME OVERSEAS INCOME
SUB-ACCOUNT SUB-ACCOUNT SUB-ACCOUNT* SUB-ACCOUNT* SUB-ACCOUNT* SUB-ACCOUNT* SUB-ACCOUNT SUB-ACCOUNT SUB-ACCOUNT
- ----------- ----------- ------------ ------------ ------------- ------------ ----------- ----------- -----------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
$ 554,063 $ 340,269 $ 16,795 $ 183,750 $ 10,295 $ 79,465 $ 2,050,693 $ 42,267 $ 1,773
2,113,352 765,215 3,992 66,138 24,055 172,134 9,553,884 3,794,109 169,647
- ----------- ----------- -------- ----------- --------- ---------- ----------- ----------- ----------
2,667,415 1,105,484 20,787 249,888 34,350 251,599 11,604,577 3,836,376 171,420
3,473,273 2,237,626 81,978 1,048,361 241,835 625,044 13,985,879 17,076,602 395,370
2,645,617 4,814,141 409,874 5,735,744 948,764 3,228,499 12,483,761 (2,007,296) 1,503,857
(2,568,808) (1,803,085) (94,428) (1,321,495) (271,101) (718,702) (9,853,532) (8,392,295) (358,576)
- ----------- ----------- -------- ----------- --------- ---------- ----------- ----------- ----------
3,550,082 5,248,682 397,424 5,462,610 919,498 3,134,841 16,616,108 6,677,011 1,540,651
- ----------- ----------- -------- ----------- --------- ---------- ----------- ----------- ----------
6,217,497 6,354,166 418,211 5,712,498 953,848 3,386,440 28,220,685 10,513,387 1,712,071
4,092,981 190,830 -- -- -- -- 19,132,167 27,868,832 30,422
- ----------- ----------- -------- ----------- --------- ---------- ----------- ----------- ----------
$10,310,478 $6,544,996 $418,211 $ 5,712,498 $ 953,848 $3,386,440 $47,352,852 $38,382,219 $1,742,493
=========== =========== ======== =========== ========= ========== =========== =========== ==========
<CAPTION>
VARIABLE
INSURANCE
PRODUCTS
FUND II
- ------------- --------------
ASSET
MANAGER
SUB-ACCOUNT TOTAL
------------ --------------
<S> <C>
$ 2,359 $ 64,061,749
275,419 95,415,706
------------ --------------
277,778 159,477,455
696,227 202,985,540
1,507,606 --
(709,312) (115,320,001)
------------ --------------
1,494,521 87,665,539
------------ --------------
1,772,299 247,142,994
200,694 365,491,290
------------ --------------
$1,972,993 $ 612,634,284
============ ==============
</TABLE>
See Notes to Financial Statements
87
<PAGE>
NEW ENGLAND VARIABLE LIFE SEPARATE ACCOUNT
OF
NEW ENGLAND VARIABLE LIFE INSURANCE COMPANY
STATEMENT OF CHANGES IN NET ASSETS
FOR THE TWELVE MONTHS ENDED DECEMBER 31, 1994
<TABLE>
<CAPTION>
NEW ENGLAND ZENITH FUND
-------------------------------------------------------------------------------------------------
CAPITAL STOCK AVANTI VALUE SMALL
GROWTH BOND MONEY INDEX GROWTH GROWTH CAP
SUB- INCOME MARKET SUB- MANAGED SUB- SUB- SUB-
ACCOUNT SUB-ACCOUNT SUB-ACCOUNT ACCOUNT SUB-ACCOUNT ACCOUNT ACCOUNT ACCOUNT*
------------ ----------- ----------- ---------- ----------- ---------- ---------- --------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
FROM INVESTMENT
ACTIVITIES
Net investment
income (loss).. $11,881,805 $ 1,291,818 $ 598,102 $ 247,929 $ 592,900 $ 11,372 $ 71,603 $ 299
Net realized and
unrealized gain
(loss) on
investments.... (36,140,510) (2,068,414) -- (181,812) (861,559) 63,068 (64,616) 4,662
------------ ----------- ----------- ---------- ----------- ---------- ---------- --------
Increase
(decrease) in
net assets
derived from
investment
activities..... (24,258,705) (776,596) 598,102 66,117 (268,659) 74,440 6,987 4,961
FROM POLICY-
RELATED
TRANSACTIONS
Net premiums
transferred
from New
England
Variable Life
Insurance
Company........ 101,802,783 6,362,705 39,544,492 3,600,140 4,112,835 3,173,029 1,762,484 4,323
Net transfers
(to) from other
sub-accounts... (1,234,289) (822,617) (29,858,294) 718,688 (186,357) 2,527,486 2,012,595 226,677
Net transfers to
New England
Variable Life
Insurance
Company........ (56,761,722) (4,458,223) (6,161,941) (2,075,140) (3,102,454) (2,027,427) (1,190,128) (45,131)
------------ ----------- ----------- ---------- ----------- ---------- ---------- --------
Increase in net
assets derived
from policy-
related
transactions... 43,806,772 1,081,865 3,524,257 2,243,688 824,024 3,673,088 2,584,951 185,869
------------ ----------- ----------- ---------- ----------- ---------- ---------- --------
Net increase in
net assets..... 19,548,067 305,269 4,122,359 2,309,805 555,365 3,747,528 2,591,938 190,830
NET ASSETS, AT
BEGINNING OF THE
PERIOD.......... 229,946,670 16,444,862 12,758,384 7,369,159 14,204,213 2,663,683 1,501,043 --
------------ ----------- ----------- ---------- ----------- ---------- ---------- --------
NET ASSETS, AT
END OF THE
PERIOD.......... $249,494,737 $16,750,131 $16,880,743 $9,678,964 $14,759,578 $6,411,211 $4,092,981 $190,830
============ =========== =========== ========== =========== ========== ========== ========
<CAPTION>
VARIABLE
INSURANCE
VARIABLE INSURANCE PRODUCTS
PRODUCTS FUND FUND II
----------------------------------- ---------- -------------
HIGH ASSET
EQUITY- INCOME MANAGER
INCOME OVERSEAS SUB- SUB-
SUB-ACCOUNT SUB-ACCOUNT ACCOUNT** ACCOUNT** TOTAL
------------ ------------ --------- ---------- -------------
<S> <C> <C> <C> <C> <C>
FROM INVESTMENT
ACTIVITIES
Net investment
income (loss).. $ 594,515 $ (63,886) $ (6) $ (34) $ 15,226,417
Net realized and
unrealized gain
(loss) on
investments.... 55,717 (439,917) 213 (1,503) (39,634,671)
------------ ------------ --------- ---------- -------------
Increase
(decrease) in
net assets
derived from
investment
activities..... 650,232 (503,803) 207 (1,537) (24,408,254)
FROM POLICY-
RELATED
TRANSACTIONS
Net premiums
transferred
from New
England
Variable Life
Insurance
Company........ 9,237,234 11,268,285 102 8,495 180,876,907
Net transfers
(to) from other
sub-accounts... 9,868,299 16,487,055 36,048 224,709 --
Net transfers to
New England
Variable Life
Insurance
Company........ (4,905,512) (8,836,370) (5,935) (30,973) (89,600,956)
------------ ------------ --------- ---------- -------------
Increase in net
assets derived
from policy-
related
transactions... 14,200,021 18,918,970 30,215 202,231 91,275,951
------------ ------------ --------- ---------- -------------
Net increase in
net assets..... 14,850,253 18,415,167 30,422 200,694 66,867,697
NET ASSETS, AT
BEGINNING OF THE
PERIOD.......... 4,281,914 9,453,665 -- -- 298,623,593
------------ ------------ --------- ---------- -------------
NET ASSETS, AT
END OF THE
PERIOD.......... $19,132,167 $27,868,832 $30,422 $200,694 $365,491,290
============ ============ ========= ========== =============
</TABLE>
*For the period May 2, 1994 (Commencement of Operations) through December 31,
1994.
**For the period August 31, 1994 (Commencement of Operations) through December
31, 1994.
See Notes to Financial Statements
88
<PAGE>
NEW ENGLAND VARIABLE LIFE SEPARATE ACCOUNT
OF
NEW ENGLAND VARIABLE LIFE INSURANCE COMPANY
STATEMENT OF CHANGES IN NET ASSETS
FOR THE TWELVE MONTHS ENDED DECEMBER 31, 1993
<TABLE>
<CAPTION>
NEW ENGLAND ZENITH FUND
-------------------------------------------------------------------------------------------
CAPITAL BOND MONEY STOCK AVANTI VALUE
GROWTH INCOME MARKET INDEX MANAGED GROWTH GROWTH
SUB-ACCOUNT SUB-ACCOUNT SUB-ACCOUNT SUB-ACCOUNT SUB-ACCOUNT SUB-ACCOUNT* SUB-ACCOUNT*
------------ ----------- ----------- ----------- ----------- ------------ ------------
<S> <C> <C> <C> <C> <C> <C> <C>
FROM INVESTMENT
ACTIVITIES
Net investment
income (loss).. $ 13,090,465 $ 1,631,730 $ 341,165 $ 246,247 $ 705,102 $ 25,675 $ 27,942
Net realized and
unrealized gain
on investments. 20,406,394 187,990 -- 400,747 590,219 143,066 67,374
------------ ----------- ----------- ---------- ----------- ---------- ----------
Increase in net
assets derived
from investment
activities..... 33,496,859 1,819,720 341,165 646,994 1,295,321 168,741 95,316
FROM POLICY-
RELATED
TRANSACTIONS
Net premiums
transferred
from New
England
Variable Life
Insurance
Company........ 88,880,791 5,429,522 27,439,024 2,696,124 3,325,220 579,106 252,321
Net transfers
(to) from other
sub-accounts... (185,104) 1,155,530 (22,054,415) 1,088,665 1,967,320 2,787,043 1,529,391
Net transfers to
New England
Variable Life
Insurance
Company........ (41,091,866) (2,588,466) (5,031,875) (1,483,033) (1,785,088) (871,207) (375,985)
------------ ----------- ----------- ---------- ----------- ---------- ----------
Increase in net
assets derived
from policy-
related
transactions... 47,603,821 3,996,586 352,734 2,301,756 3,507,452 2,494,942 1,405,727
------------ ----------- ----------- ---------- ----------- ---------- ----------
Net increase in
net assets..... 81,100,680 5,816,306 693,899 2,948,750 4,802,773 2,663,683 1,501,043
NET ASSETS,
BEGINNING OF
THE PERIOD..... 148,845,990 10,628,556 12,064,485 4,420,409 9,401,440 -- --
------------ ----------- ----------- ---------- ----------- ---------- ----------
NET ASSETS, AT
END OF THE
PERIOD......... $229,946,670 $16,444,862 $12,758,384 $7,369,159 $14,204,213 $2,663,683 $1,501,043
============ =========== =========== ========== =========== ========== ==========
<CAPTION>
VARIABLE INSURANCE
PRODUCTS FUND
-------------------------
EQUITY-
INCOME OVERSEAS
SUB-ACCOUNT* SUB-ACCOUNT* TOTAL
------------ ------------ -------------
<S> <C> <C> <C>
FROM INVESTMENT
ACTIVITIES
Net investment
income (loss).. $ 39,142 $ (17,666) $ 16,089,802
Net realized and
unrealized gain
on investments. 92,954 701,070 22,589,814
------------ ------------ -------------
Increase in net
assets derived
from investment
activities..... 132,096 683,404 38,679,616
FROM POLICY-
RELATED
TRANSACTIONS
Net premiums
transferred
from New
England
Variable Life
Insurance
Company........ 964,191 1,568,988 131,135,287
Net transfers
(to) from other
sub-accounts... 4,320,708 9,390,862 --
Net transfers to
New England
Variable Life
Insurance
Company........ (1,135,081) (2,189,589) (56,552,190)
------------ ------------ -------------
Increase in net
assets derived
from policy-
related
transactions... 4,149,818 8,770,261 74,583,097
------------ ------------ -------------
Net increase in
net assets..... 4,281,914 9,453,665 113,262,713
NET ASSETS,
BEGINNING OF
THE PERIOD..... -- -- 185,360,880
------------ ------------ -------------
NET ASSETS, AT
END OF THE
PERIOD......... $4,281,914 $9,453,665 $298,623,593
============ ============ =============
</TABLE>
*For the period April 30, 1993 (Commencement of Operations) through December
31, 1993.
See Notes to Financial Statements
89
<PAGE>
NEW ENGLAND VARIABLE LIFE SEPARATE ACCOUNT
OF
NEW ENGLAND VARIABLE LIFE INSURANCE COMPANY
STATEMENT OF CHANGES IN NET ASSETS
FOR THE THREE MONTHS ENDED MARCH 31, 1996
(UNAUDITED)
<TABLE>
<CAPTION>
NEW ENGLAND ZENITH FUND
------------------------------------------------------------------------------
CAPITAL BOND MONEY STOCK AVANTI
GROWTH INCOME MARKET INDEX MANAGED GROWTH
SUB-ACCOUNT SUB-ACCOUNT SUB-ACCOUNT SUB-ACCOUNT SUB-ACCOUNT SUB-ACCOUNT
------------ ----------- ------------ ----------- ----------- -----------
<S> <C> <C> <C> <C> <C> <C>
FROM INVESTMENT
ACTIVITIES
Net investment income
(loss)................ $ (667,857) $ (43,959) $ 258,155 $ (33,021) $ (35,106) $ (27,645)
Net realized and
unrealized gain (loss)
on investments........ 31,597,590 (681,668) -- 1,134,721 570,725 731,923
------------ ----------- ------------ ----------- ----------- -----------
Increase (decrease) in
net assets derived
from investment
activities............ 30,929,733 (725,627) 258,155 1,101,700 535,619 704,278
FROM POLICY-RELATED
TRANSACTIONS
Net premiums
transferred from New
England Variable Life
Insurance Company..... 26,409,330 1,986,945 16,392,043 1,243,132 1,168,338 1,474,031
Net transfers (to) from
other sub-accounts.... 462,481 329,828 (13,415,699) 924,964 51,032 471,289
Net transfers to New
England Variable Life
Insurance Company..... (19,506,518) (1,149,332) (2,276,400) (927,816) (915,975) (1,045,530)
------------ ----------- ------------ ----------- ----------- -----------
Increase in net assets
derived from policy
related transactions.. 7,365,293 1,167,441 699,944 1,240,280 303,395 899,790
------------ ----------- ------------ ----------- ----------- -----------
Net increase in net
assets................ 38,295,026 441,814 958,099 2,341,980 839,014 1,604,068
NET ASSETS, AT BEGINNING
OF THE PERIOD ......... 394,834,656 26,679,137 19,431,856 18,575,150 21,999,000 14,337,457
------------ ----------- ------------ ----------- ----------- -----------
NET ASSETS, AT END OF
THE PERIOD ............ $433,129,682 $27,120,951 $ 20,389,955 $20,917,130 $22,838,014 $15,941,525
============ =========== ============ =========== =========== ===========
</TABLE>
See Notes to Financial Statements
90
<PAGE>
<TABLE>
<CAPTION>
VARIABLE INSURANCE
PRODUCTS FUND
- ----------------------------------------------------------------------------- -------------------------------------
VALUE SMALL EQUITY INTERNATIONAL VENTURE EQUITY- HIGH
GROWTH CAP BALANCED GROWTH EQUITY VALUE INCOME OVERSEAS INCOME
SUB-ACCOUNT SUB-ACCOUNT SUB-ACCOUNT SUB-ACCOUNT SUB-ACCOUNT SUB-ACCOUNT SUB-ACCOUNT SUB-ACCOUNT SUB-ACCOUNT
- ----------- ----------- ----------- ----------- ------------- ----------- ----------- ----------- -----------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
$ (20,040) $ (13,562) $ (1,160) $ (13,716) $ (2,517) $ (7,877) $ 2,574,532 $ 1,093,362 $ 195,796
568,228 704,026 17,486 331,086 48,144 258,729 (162,361) 589,268 (718,933)
- ----------- ---------- -------- ----------- ---------- ---------- ----------- ----------- ----------
548,188 690,464 16,326 317,370 45,627 250,852 2,412,171 1,682,630 (523,137)
1,117,792 878,227 109,076 1,516,841 258,904 693,519 4,597,074 4,116,847 866,101
672,237 822,826 401,787 3,521,035 707,545 1,886,079 2,620,884 (205,627) 498,433
(561,606) (734,777) (51,791) (1,397,846) (209,019) (674,908) (2,936,273) (2,552,778) (103,688)
- ----------- ---------- -------- ----------- ---------- ---------- ----------- ----------- ----------
1,228,423 966,276 459,072 3,640,030 757,430 1,904,690 4,281,685 1,358,442 1,260,846
- ----------- ---------- -------- ----------- ---------- ---------- ----------- ----------- ----------
1,776,611 1,656,740 475,398 3,957,400 803,057 2,155,542 6,693,856 3,041,072 737,709
10,310,478 6,544,996 418,211 5,712,498 953,848 3,386,440 47,352,852 38,382,219 1,742,493
- ----------- ---------- -------- ----------- ---------- ---------- ----------- ----------- ----------
$12,087,089 $8,201,736 $893,609 $ 9,669,898 $1,756,905 $5,541,982 $54,046,708 $41,423,291 $2,480,202
=========== ========== ======== =========== ========== ========== =========== =========== ==========
<CAPTION>
VARIABLE
INSURANCE
PRODUCTS
FUND II
- ----------- -------------
ASSET
MANAGER
SUB-ACCOUNT TOTAL
- ----------- -------------
<C> <C>
$ 170,704 $ 3,426,089
(1,050,103) 33,938,861
- ---------- -------------
(879,399) 37,364,950
1,255,596 64,083,796
250,906 --
(206,274) (35,250,531)
- ---------- -------------
1,300,228 28,833,265
- ---------- -------------
420,829 66,198,215
1,972,993 612,634,284
- ---------- -------------
$2,393,822 $678,832,499
========== =============
</TABLE>
See Notes to Financial Statements
91
<PAGE>
NEW ENGLAND VARIABLE LIFE SEPARATE ACCOUNT
OF
NEW ENGLAND VARIABLE LIFE INSURANCE COMPANY
STATEMENT OF CHANGES IN NET ASSETS
FOR THE THREE MONTHS ENDED MARCH 31, 1995
(UNAUDITED)
<TABLE>
<CAPTION>
NEW ENGLAND ZENITH FUND
-------------------------------------------------------------------------------------------------------
CAPITAL BOND MONEY STOCK AVANTI VALUE SMALL
GROWTH INCOME MARKET INDEX MANAGED GROWTH GROWTH CAP
SUB-ACCOUNT SUB-ACCOUNT SUB-ACCOUNT SUB-ACCOUNT SUB-ACCOUNT SUB-ACCOUNT SUB-ACCOUNT SUB-ACCOUNT
------------ ----------- ----------- ----------- ----------- ----------- ----------- -----------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
FROM INVESTMENT
ACTIVITIES
Net investment
income (loss).. $ (439,383) $ (30,361) $ 248,848 $ (18,117) $ (24,132) $ (13,409) $ (8,870) $ (1,861)
Net realized and
unrealized gain
(loss) on
investments.... 18,314,237 1,065,057 -- 1,175,890 1,277,472 729,027 438,496 93,967
------------ ----------- ----------- ----------- ----------- ---------- ---------- ----------
Increase
(decrease) in
net assets
derived from
investment
activities..... 17,874,854 1,034,696 248,848 1,157,773 1,253,340 715,618 429,626 92,106
FROM POLICY-
RELATED
TRANSACTIONS
Net premiums
transferred
from New
England
Variable Life
Insurance
Company........ 25,722,175 1,780,708 9,465,300 986,905 1,099,252 1,115,160 741,646 226,111
Net transfers
(to) from other
sub-accounts... (3,905,585) 1,017,980 (7,907,360) 565,572 112,558 933,440 974,624 1,899,579
Net transfers to
New England
Variable Life
Insurance
Company........ (13,868,396) (1,119,171) (1,322,673) (673,805) (1,057,154) (882,200) (569,112) (395,389)
------------ ----------- ----------- ----------- ----------- ---------- ---------- ----------
Increase in net
assets derived
from policy-
related
transactions... 7,948,194 1,679,517 235,267 878,672 154,656 1,166,400 1,147,358 1,730,301
------------ ----------- ----------- ----------- ----------- ---------- ---------- ----------
Net increase in
net assets..... 25,823,048 2,714,213 484,115 2,036,445 1,407,996 1,882,018 1,576,984 1,822,407
NET ASSETS, AT
BEGINNING
OF THE PERIOD.. 249,494,737 16,750,131 16,880,743 9,678,964 14,759,578 6,411,211 4,092,981 190,830
------------ ----------- ----------- ----------- ----------- ---------- ---------- ----------
NET ASSETS, AT
END
OF THE PERIOD.. $275,317,785 $19,464,344 $17,364,858 $11,715,409 $16,167,574 $8,293,229 $5,669,965 $2,013,237
============ =========== =========== =========== =========== ========== ========== ==========
<CAPTION>
VARIABLE
INSURANCE
VARIABLE INSURANCE PRODUCTS
PRODUCTS FUND FUND II
------------------------------------- ------------ -------------
EQUITY- HIGH ASSET
INCOME OVERSEAS INCOME MANAGER
SUB-ACCOUNT SUB-ACCOUNT SUB-ACCOUNT SUB-ACCOUNT TOTAL
------------ ------------ ----------- ------------ -------------
<S> <C> <C> <C> <C> <C>
FROM INVESTMENT
ACTIVITIES
Net investment
income (loss).. $ 1,460,161 $ 230,699 $ 8,020 $ 10,855 $ 1,422,450
Net realized and
unrealized gain
(loss) on
investments.... 916,757 (534,312) 5,029 12,277 23,493,897
------------ ------------ ----------- ------------ -------------
Increase
(decrease) in
net assets
derived from
investment
activities..... 2,376,918 (303,613) 13,049 23,132 24,916,347
FROM POLICY-
RELATED
TRANSACTIONS
Net premiums
transferred
from New
England
Variable Life
Insurance
Company........ 2,792,818 4,383,055 45,649 112,441 48,471,220
Net transfers
(to) from other
sub-accounts... 4,290,808 541,432 618,437 858,315 --
Net transfers to
New England
Variable Life
Insurance
Company........ (2,184,858) (2,360,291) (84,339) (181,449) (24,698,837)
------------ ------------ ----------- ------------ -------------
Increase in net
assets derived
from policy-
related
transactions... 4,898,768 2,564,196 579,747 789,307 23,772,383
------------ ------------ ----------- ------------ -------------
Net increase in
net assets..... 7,275,686 2,260,583 592,796 812,439 48,688,730
NET ASSETS, AT
BEGINNING
OF THE PERIOD.. 19,132,167 27,868,832 30,422 200,694 365,491,290
------------ ------------ ----------- ------------ -------------
NET ASSETS, AT
END
OF THE PERIOD.. $26,407,853 $30,129,415 $623,218 $1,013,133 $414,180,020
============ ============ =========== ============ =============
</TABLE>
See Notes to Financial Statements
92
<PAGE>
NEW ENGLAND VARIABLE LIFE SEPARATE ACCOUNT
OF
NEW ENGLAND VARIABLE LIFE INSURANCE COMPANY
(INFORMATION WITH RESPECT TO THE THREE MONTH PERIODS ENDED MARCH 31, 1996 AND
1995 IS UNAUDITED)
NOTES TO FINANCIAL STATEMENTS
1. New England Variable Life Separate Account (the "Account") of New England
Variable Life Insurance Company ("NEVLICO"), was established by NEVLICO's
Board of Directors on January 31, 1983 in accordance with the regulations of
the Delaware Insurance Department. NEVLICO is a wholly-owned subsidiary of New
England Mutual Life Insurance Company ("The New England"). The Account is
registered as a unit investment trust under the Investment Company Act of
1940. The assets of the Account are owned by NEVLICO. However, that portion of
the Account assets equal to the reserves and other liabilities of the Account
may not be charged with liabilities that arise out of any other business
NEVLICO may conduct.
The preparation of financial statements in conformity with generally accepted
accounting principles requires management to make estimates and assumptions
that affect the reported amounts of assets and liabilities and disclosure of
contingent assets and liabilities at the date of the financial statements and
the reported amounts of revenues and expenses during the reporting period.
Actual results could differ from those estimates.
The accompanying financial statements of the Account as of March 31, 1996 and
1995 and for each of the three months in the periods ended March 31, 1996 and
1995 are unaudited, but in the opinion of management include all adjustments
(consisting of only normal recurring adjustments) necessary for the fair
presentation thereof. The results of operations for each of the three month
periods ended March 31, 1996 and 1995 are not necessarily indicative of
results to be expected for the full year or any future period.
2. The Account has sixteen investment sub-accounts each of which invests in
the shares of one portfolio of the New England Zenith Fund ("Zenith Fund"),
the Variable Insurance Products Fund or the Variable Insurance Products Fund
II. The portfolios of the Zenith Fund, the Variable Insurance Products Fund
and Variable Insurance Products Fund II in which the sub-accounts invest are
referred to herein as the "Eligible Funds." The Zenith Fund, the Variable
Insurance Products Fund and the Variable Insurance Products Fund II are
diversified, open-end management investment companies. The Account purchases
or redeems shares of the sixteen Eligible Funds based on the amount of net
premiums invested in the Account, transfers among the sub-accounts, policy
loans, surrender payments, and death benefit payments. The values of the
shares of the Eligible Funds are determined as of the close of the New York
Stock Exchange (normally 4:00 p.m. EST) on each day the Exchange is open for
trading. Realized gains and losses on the sale of the Eligible Funds' shares
are computed on the basis of identified cost on the trade date. Income from
dividends is recorded on the ex-dividend date.
3. Certain deductions are made from each premium payment paid to NEVLICO to
arrive at a net premium that is transferred to the Account, and certain
deductions are made from the variable life insurance policies' cash value.
These deductions include sales load, administrative expenses, a risk charge,
state premium taxes and the cost of providing insurance protection. Charges
for investment advisory fees and other expenses are deducted from the assets
of the Eligible Funds.
NEVLICO charges the Account for mortality and expense risks NEVLICO assumes.
Currently, the charges are made daily at an annual rate of .35% of the Account
assets attributable to fixed premium ("Zenith Life") variable life policies,
.45% of the Account assets attributable to single premium ("Zenith Life One")
variable life policies, .60% of the Account assets attributable to variable
ordinary ("Zenith Life Plus" and "Zenith Life Plus II") life policies and
limited payment ("Zenith Life Executive 65") variable life policies, .90% of
the Account assets attributable to variable survivorship ("Zenith Survivorship
Life") life policies, and .75% of the Accounts assets attributable to flexible
premium ("Zenith Flexible Life") variable life policies.
4. For federal income tax purposes the Account's operations are included with
those of NEVLICO. NEVLICO intends to make appropriate charges against the
Account in the future if and when tax liabilities arise.
93
<PAGE>
5. The adviser and sub-adviser for each series of the Zenith Fund are listed
in the chart below. TNE Advisers, Inc. which is a subsidiary of The New
England, and each of the sub-advisers are registered with the SEC as
investment advisers under the Investment Advisers Act of 1940.
<TABLE>
<CAPTION>
SERIES ADVISER SUB-ADVISER
------ ---------------------------------------- ------------------------------------
<S> <C> <C>
Capital Growth Capital Growth Management, L.P. ("CGM")*
Back Bay Advisors Bond Income TNE Advisers, Inc. Back Bay Advisors, L.P.**
Back Bay Advisors Money Market TNE Advisers, Inc. Back Bay Advisors, L.P.**
Westpeak Stock Index TNE Advisers, Inc. Westpeak Investment Advisors, L.P.**
Back Bay Advisors Managed TNE Advisers, Inc. Back Bay Advisors, L.P.**
Loomis Sayles Avanti Growth TNE Advisers, Inc. Loomis, Sayles & Company, L.P.**
Westpeak Value Growth TNE Advisers, Inc. Westpeak Investment Advisors, L.P.**
Loomis Sayles Small Cap TNE Advisers, Inc. Loomis, Sayles & Company, L.P.**
Loomis Sayles Balanced TNE Advisers, Inc. Loomis, Sayles & Company, L.P.**
Alger Equity Growth TNE Advisers, Inc. Fred Alger Management, Inc.
Draycott International Equity TNE Advisers, Inc. Draycott Partners, Ltd.
Venture Value TNE Advisers, Inc. Davis Selected Advisers, Inc.
</TABLE>
*An affiliate of The New England
**An indirect subsidiary of The New England
In the case of the Back Bay Advisors Money Market Series, Back Bay Advisors
Bond Income Series, Back Bay Advisors Managed Series, Westpeak Stock Index
Series, Westpeak Value Growth Series, Loomis Sayles Avanti Growth Series and
Loomis Sayles Small Cap Series, TNE Advisers became the adviser on May 1,
1995. Prior to that date those series were advised by their current sub-
adviser, except as follows. The New England itself served as investment
adviser to the Back Bay Advisors Money Market Series and Back Bay Advisors
Bond Income Series until September 10, 1986 when Back Bay Advisors assumed The
New England's responsibilities under the investment advisory agreements with
those Series. Back Bay Advisors served as investment adviser to the Westpeak
Stock Index Series until August 2, 1993, when Westpeak became the investment
adviser. The Capital Growth Series was managed by Loomis, Sayles until March
1, 1990, when its Capital Growth Management Division was reorganized into CGM.
The Equity-Income, Overseas, and High Income Portfolios of the Variable
Insurance Products Fund and the Asset Manager Portfolio of the Variable
Insurance Products Fund II receive investment advice from Fidelity Management
& Research Company.
6. The following table shows the aggregate cost of Eligible Fund shares
purchased and proceeds from sales of Eligible Fund shares for each
corresponding sub-account for the year ended December 31, 1995:
<TABLE>
<CAPTION>
PURCHASES SALES
------------ ------------
<S> <C> <C>
Capital Growth Series............................. $200,281,232 $116,993,476
Back Bay Advisors Bond Income Series.............. 16,076,440 9,010,606
Back Bay Advisors Money Market Series............. 51,706,425 48,778,431
Westpeak Stock Index Series....................... 10,217,009 5,126,128
Back Bay Advisors Managed Series.................. 9,702,729 6,752,145
Loomis Sayles Avanti Growth Series................ 11,720,650 5,095,439
Westpeak Value Growth Series...................... 8,339,177 3,233,834
Loomis Sayles Small Cap Series.................... 8,289,292 1,036,546
Loomis Sayles Balanced Series*.................... 543,509 44,789
Alger Equity Growth Series*....................... 7,457,885 659,051
Draycott International Equity Series*............. 1,311,245 141,349
Venture Value Series*............................. 4,190,213 358,520
Equity-Income Portfolio........................... 35,035,388 12,369,269
Overseas Portfolio................................ 29,153,622 21,467,284
High Income Portfolio............................. 2,512,442 671,600
Asset Manager Portfolio........................... 2,693,521 662,285
</TABLE>
*For the period May 1, 1995 (Commencement of Operations) through December 31,
1995.
94
<PAGE>
7. The following table shows the net investment return of the sub-account for
each type of variable life insurance policy investing in the Account. The net
investment return reflects the appropriate mortality and expense risk charge
against sub-account assets for each type of variable life insurance policy
shown. These figures do not reflect charges deducted from premiums and cash
values of the policies. Such charges will affect the actual cash values and
benefits of the policies. Certain amounts have been restated to conform with
the current calculation of net investment return to provide greater
comparability with industry convention.
FIXED PREMIUM ("ZENITH LIFE") POLICIES
<TABLE>
<CAPTION>
NET INVESTMENT RETURN OF THE SUB-ACCOUNTS
------------------------------------------------------------------------------------------
1/1/86- 1/1/87- 1/1/88- 1/1/89- 1/1/90- 1/1/91- 1/1/92- 1/1/93- 1/1/94- 1/1/95-
SUB-ACCOUNT 12/31/86 12/31/87 12/31/88 12/31/89 12/31/90 12/31/91 12/31/92 12/31/93 12/31/94 12/31/95
- ----------- -------- -------- -------- -------- -------- -------- -------- -------- -------- --------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
Capital Growth.......... 94.53% 52.17% (9.11%) 30.30% (3.82%) 53.45% (6.38%) 14.57% (7.39%) 37.55%
Bond Income............. 14.43% 1.91% 7.99% 11.91% 7.71% 17.55% 7.80% 12.22% (3.70%) 20.78%
Money Market............ 6.43% 6.16% 7.14% 8.87% 7.81% 5.84% 3.43% 2.61% 3.61% 5.33%
<CAPTION>
5/1/87- 1/1/88- 1/1/89- 1/1/90- 1/1/91- 1/1/92- 1/1/93- 1/1/94- 1/1/95-
SUB-ACCOUNT 12/31/87 12/31/88 12/31/89 12/31/90 12/31/91 12/31/92 12/31/93 12/31/94 12/31/95
- ----------- -------- -------- -------- -------- -------- -------- -------- -------- --------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
Stock Index...................... (12.40%) 15.93% 29.70% (4.48%) 29.98% 6.92% 9.34% 0.76% 36.44%
Managed.......................... (.89%) 9.10% 18.67% 2.85% 19.75% 6.33% 10.26% (1.46%) 30.81%
<CAPTION>
4/30/93- 1/1/94- 1/1/95-
SUB-ACCOUNT 12/31/93 12/31/94 12/31/95
- ----------- -------- -------- --------
<S> <C> <C> <C>
Avanti Growth.......................................................................... 14.47% (0.62%) 29.90%
Value Growth........................................................................... 13.97% (1.55%) 35.99%
<CAPTION>
4/30/93- 1/1/94- 1/1/95-
SUB-ACCOUNT 12/31/93 12/31/94 12/31/95
- ----------- -------- -------- --------
<S> <C> <C> <C>
Equity-Income.......................................................................... 9.29% 6.69% 34.62%
Overseas............................................................................... 14.57% 1.37% 9.30%
<CAPTION>
5/2/94- 1/1/95-
SUB-ACCOUNT 12/31/94 12/31/95
- ----------- -------- --------
<S> <C> <C>
Small Cap....................................................................................... (3.45%) 28.40%
<CAPTION>
8/31/94- 1/1/95-
SUB-ACCOUNT 12/31/94 12/31/95
- ----------- -------- --------
<S> <C> <C>
High Income..................................................................................... (0.58%) 20.18%
Asset Manager................................................................................... (4.41%) 16.55%
<CAPTION>
5/1/95-
SUB-ACCOUNT 12/31/95
- ----------- --------
<S> <C>
Equity Growth............................................................................................ 24.84%
Balanced................................................................................................. 13.75%
International Equity..................................................................................... 3.85%
Venture Value............................................................................................ 21.64%
</TABLE>
95
<PAGE>
SINGLE PREMIUM ("ZENITH LIFE ONE") POLICIES
<TABLE>
<CAPTION>
NET INVESTMENT RETURN OF THE SUB-ACCOUNTS
------------------------------------------------------------------------------------------
1/1/86- 1/1/87- 1/1/88- 1/1/89- 1/1/90- 1/1/91- 1/1/92- 1/1/93- 1/1/94- 1/1/95-
SUB-ACCOUNT 12/31/86 12/31/87 12/31/88 12/31/89 12/31/90 12/31/91 12/31/92 12/31/93 12/31/94 12/31/95
- ----------- -------- -------- -------- -------- -------- -------- -------- -------- -------- --------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
Capital Growth.......... 94.33% 52.02% (9.20%) 30.17% (3.91%) 53.29% (6.47%) 14.46% (7.38%) 37.41%
Bond Income............. 14.32% 1.81% 7.88% 11.79% 7.60% 17.43% 7.69% 12.10% (3.80%) 20.66%
Money Market............ 6.32% 6.05% 7.03% 8.77% 7.71% 5.74% 3.33% 2.51% 3.35% 5.23%
<CAPTION>
5/1/87- 1/1/88- 1/1/89- 1/1/90- 1/1/91- 1/1/92- 1/1/93- 1/1/94- 1/1/95-
SUB-ACCOUNT 12/31/87 12/31/88 12/31/89 12/31/90 12/31/91 12/31/92 12/31/93 12/31/94 12/31/95
- ----------- -------- -------- -------- -------- -------- -------- -------- -------- --------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
Stock Index...................... (12.46%) 15.82% 29.57% (4.58%) 29.85% 6.81% 9.23% 0.66% 36.30%
Managed.......................... (.96%) 8.99% 18.55% 2.75% 19.63% 6.22% 10.15% (1.56%) 30.67%
<CAPTION>
4/30/93- 1/1/94- 1/1/95-
SUB-ACCOUNT 12/31/93 12/31/94 12/31/95
- ----------- -------- -------- --------
<S> <C> <C> <C>
Avanti Growth.......................................................................... 14.39% (0.72%) 29.77%
Value Growth........................................................................... 13.90% (1.65%) 35.85%
<CAPTION>
4/30/93- 1/1/94- 1/1/95-
SUB-ACCOUNT 12/31/93 12/31/94 12/31/95
- ----------- -------- -------- --------
<S> <C> <C> <C>
Equity-Income.......................................................................... 9.22% 6.59% 34.49%
Overseas............................................................................... 14.49% 1.27% 9.19%
<CAPTION>
5/2/94- 1/1/95-
SUB-ACCOUNT 12/31/94 12/31/95
- ----------- -------- --------
<S> <C> <C>
Small Cap....................................................................................... (3.52%) 28.27%
<CAPTION>
8/31/94- 1/1/95-
SUB-ACCOUNT 12/31/94 12/31/95
- ----------- -------- --------
<S> <C> <C>
High Income..................................................................................... (0.61%) 20.06%
Asset Manager................................................................................... (4.45%) 16.43%
<CAPTION>
5/1/95-
SUB-ACCOUNT 12/31/95
- ----------- --------
<S> <C>
Equity Growth............................................................................................ 24.76%
Balanced................................................................................................. 13.67%
International Equity..................................................................................... 3.79%
Venture Value............................................................................................ 21.56%
</TABLE>
96
<PAGE>
VARIABLE ORDINARY ("ZENITH LIFE PLUS" AND "ZENITH LIFE PLUS II") AND LIMITED
PAYMENT ("ZENITH LIFE EXECUTIVE 65") POLICIES
<TABLE>
<CAPTION>
NET INVESTMENT RETURN OF THE SUB-ACCOUNTS
------------------------------------------------------------------------------------------
1/1/86- 1/1/87- 1/1/88- 1/1/89- 1/1/90- 1/1/91- 1/1/92- 1/1/93- 1/1/94- 1/1/95-
SUB-ACCOUNT 12/31/86 12/31/87 12/31/88 12/31/89 12/31/90 12/31/91 12/31/92 12/31/93 12/31/94 12/31/95
- ----------- -------- -------- -------- -------- -------- -------- -------- -------- -------- --------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
Capital Growth.......... 94.04% 51.79% (9.34%) 29.98% (4.06%) 53.06% (6.61%) 14.28% (7.62%) 37.21%
Bond Income............. 14.15% 1.65% 7.72% 11.63% 7.44% 17.25% 7.53% 11.94% (3.94%) 20.47%
Money Market............ 6.16% 5.89% 6.87% 8.60% 7.54% 5.58% 3.18% 2.36% 3.35% 5.07%
<CAPTION>
5/1/87- 1/1/88- 1/1/89- 1/1/90- 1/1/91- 1/1/92- 1/1/93- 1/1/94- 1/1/95-
SUB-ACCOUNT 12/31/87 12/31/88 12/31/89 12/31/90 12/31/91 12/31/92 12/31/93 12/31/94 12/31/95
- ----------- -------- -------- -------- -------- -------- -------- -------- -------- --------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
Stock Index...................... (12.55%) 15.65% 29.37% (4.72%) 29.65% 6.65% 9.07% 0.51% 36.10%
Managed.......................... (1.06%) 8.83% 18.37% 2.59% 19.45% 6.06% 9.99% (1.70%) 30.48%
<CAPTION>
4/30/93- 1/1/94- 1/1/95-
SUB-ACCOUNT 12/31/93 12/31/94 12/31/95
- ----------- -------- -------- --------
<S> <C> <C> <C>
Avanti Growth.......................................................................... 14.28% (0.87%) 29.57%
Value Growth........................................................................... 13.78% (1.80%) 35.65%
<CAPTION>
4/30/93- 1/1/94- 1/1/95-
SUB-ACCOUNT 12/31/93 12/31/94 12/31/95
- ----------- -------- -------- --------
<S> <C> <C> <C>
Equity-Income.......................................................................... 9.11% 6.43% 34.29%
Overseas............................................................................... 14.38% 1.12% 9.02%
<CAPTION>
5/2/94- 1/1/95-
SUB-ACCOUNT 12/31/94 12/31/95
- ----------- -------- --------
<S> <C> <C>
Small Cap....................................................................................... (3.61%) 28.08%
<CAPTION>
8/31/94- 1/1/95-
SUB-ACCOUNT 12/31/94 12/31/95
- ----------- -------- --------
<S> <C> <C>
High Income..................................................................................... (0.66%) 19.88%
Asset Manager................................................................................... (4.49%) 16.26%
<CAPTION>
5/1/95-
SUB-ACCOUNT 12/31/95
- ----------- --------
<S> <C>
Equity Growth............................................................................................ 24.64%
Balanced................................................................................................. 13.56%
International Equity..................................................................................... 3.68%
Venture Value............................................................................................ 21.44%
</TABLE>
97
<PAGE>
VARIABLE SURVIVORSHIP ("ZENITH SURVIVORSHIP LIFE") POLICIES
<TABLE>
<CAPTION>
NET INVESTMENT RETURN OF THE SUB-ACCOUNTS
------------------------------------------------------------------------------------------
1/1/86- 1/1/87- 1/1/88- 1/1/89- 1/1/90- 1/1/91- 1/1/92- 1/1/93- 1/1/94- 1/1/95-
SUB-ACCOUNT 12/31/86 12/31/87 12/31/88 12/31/89 12/31/90 12/31/91 12/31/92 12/31/93 12/31/94 12/31/95
- ----------- -------- -------- -------- -------- -------- -------- -------- -------- -------- --------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
Capital Growth.......... 93.46% 51.34% (9.61%) 29.59% (4.35%) 52.61% (6.90%) 13.94% (7.90%) 36.80%
Bond Income............. 13.81% 1.35% 7.40% 11.29% 7.11% 16.90% 7.21% 11.60% (4.23%) 20.12%
Money Market............ 5.85% 5.57% 6.55% 8.28% 7.22% 5.26% 2.87% 2.05% 3.04% 4.75%
<CAPTION>
5/1/87- 1/1/88- 1/1/89- 1/1/90- 1/1/91- 1/1/92- 1/1/93- 1/1/94- 1/1/95-
SUB-ACCOUNT 12/31/87 12/31/88 12/31/89 12/31/90 12/31/91 12/31/92 12/31/93 12/31/94 12/31/95
- ----------- -------- -------- -------- -------- -------- -------- -------- -------- --------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
Stock Index...................... (12.73%) 15.30% 28.99% (5.01%) 29.27% 6.33% 8.74% 0.21% 35.69%
Managed.......................... (1.26%) 8.50% 18.02% 2.28% 19.10% 5.74% 9.69% (2.00%) 30.09%
<CAPTION>
4/30/93- 1/1/94- 1/1/95-
SUB-ACCOUNT 12/31/93 12/31/94 12/31/95
- ----------- -------- -------- --------
<S> <C> <C> <C>
Avanti Growth.......................................................................... 14.05% (1.16%) 29.19%
Value Growth........................................................................... 13.55% (2.09%) 35.25%
<CAPTION>
4/30/93- 1/1/94- 1/1/95-
SUB-ACCOUNT 12/31/93 12/31/94 12/31/95
- ----------- -------- -------- --------
<S> <C> <C> <C>
Equity-Income.......................................................................... 8.89% 6.11% 33.89%
Overseas............................................................................... 14.15% 0.82% 8.70%
<CAPTION>
5/2/94- 1/1/95-
SUB-ACCOUNT 12/31/94 12/31/95
- ----------- -------- --------
<S> <C> <C>
Small Cap....................................................................................... (3.80%) 27.69%
<CAPTION>
8/31/94- 1/1/95-
SUB-ACCOUNT 12/31/94 12/31/95
- ----------- -------- --------
<S> <C> <C>
High Income..................................................................................... (0.76%) 19.53%
Asset Manager................................................................................... (4.59%) 15.91%
</TABLE>
98
<PAGE>
FLEXIBLE PREMIUM ("ZENITH FLEXIBLE LIFE") POLICIES
<TABLE>
<CAPTION>
NET INVESTMENT RETURN OF THE SUB-ACCOUNTS
------------------------------------------------------------------------------------------
1/1/86- 1/1/87- 1/1/88- 1/1/89- 1/1/90- 1/1/91- 1/1/92- 1/1/93- 1/1/94- 1/1/95-
SUB-ACCOUNT 12/31/86 12/31/87 12/31/88 12/31/89 12/31/90 12/31/91 12/31/92 12/31/93 12/31/94 12/31/95
- ----------- -------- -------- -------- -------- -------- -------- -------- -------- -------- --------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C> <C>
Capital Growth.......... 93.75% 51.56% (9.47%) 31.88% (5.73%) 52.83% (6.75%) 14.11% (7.76%) 37.00%
Bond Income............. 13.98% 1.50% 7.56% 11.46% 7.28% 17.08% 7.37% 11.77% (4.08%) 20.29%
Money Market............ 6.01% 5.73% 6.71% 8.44% 7.38% 5.42% 3.02% 2.20% 3.20% 4.91%
<CAPTION>
5/1/87- 1/1/88- 1/1/89- 1/1/90- 1/1/91- 1/1/92- 1/1/93- 1/1/94- 1/1/95-
SUB-ACCOUNT 12/31/87 12/31/88 12/31/89 12/31/90 12/31/91 12/31/92 12/31/93 12/31/94 12/31/95
- ----------- -------- -------- -------- -------- -------- -------- -------- -------- --------
<S> <C> <C> <C> <C> <C> <C> <C> <C> <C>
Stock-Index...................... (13.06%) 15.47% 29.18% (4.86%) 29.46% 6.49% 8.90% 0.36% 35.90%
Managed.......................... (1.15%) 8.67% 18.20% 2.44% 19.28% 5.90% 9.82% (1.85%) 30.28%
<CAPTION>
4/30/93- 1/1/94- 1/1/95-
SUB-ACCOUNT 12/31/93 12/31/94 12/31/95
- ----------- -------- -------- --------
<S> <C> <C> <C>
Avanti Growth.......................................................................... 14.16% (1.01%) 29.38%
Value Growth........................................................................... 13.67% (1.94%) 35.45%
<CAPTION>
4/30/93- 1/1/94- 1/1/95-
SUB-ACCOUNT 12/31/93 12/31/94 12/31/95
- ----------- -------- -------- --------
<S> <C> <C> <C>
Equity-Income.......................................................................... 9.00% 6.27% 34.09%
Overseas............................................................................... 14.26% 0.97% 8.86%
<CAPTION>
5/2/94- 1/1/95-
SUB-ACCOUNT 12/31/94 12/31/95
- ----------- -------- --------
<S> <C> <C>
Small Cap....................................................................................... (3.71%) 27.88%
<CAPTION>
8/31/94- 1/1/95-
SUB-ACCOUNT 12/31/94 12/31/95
- ----------- -------- --------
<S> <C> <C>
High Income..................................................................................... (0.71%) 19.71%
Asset Manager................................................................................... (4.54%) 16.08%
<CAPTION>
5/1/95-
SUB-ACCOUNT 12/31/95
- ----------- --------
<S> <C>
Equity Growth............................................................................................ 24.51%
Balanced................................................................................................. 13.44%
International Equity..................................................................................... 3.58%
Venture Value............................................................................................ 21.32%
</TABLE>
The net investment return of a sub-account is calculated by taking the
difference between the sub-account's ending value and beginning value for the
period and dividing it by the beginning value for the period.
99
<PAGE>
NEW ENGLAND VARIABLE LIFE INSURANCE COMPANY
(A WHOLLY-OWNED SUBSIDIARY OF NEW ENGLAND MUTUAL LIFE INSURANCE COMPANY)
REPORT OF INDEPENDENT ACCOUNTANTS
To the Board of Directors and Shareholder of New England Variable Life
Insurance Company:
We have audited the accompanying balance sheets of New England Variable Life
Insurance Company (a wholly-owned subsidiary of New England Mutual Life
Insurance Company) as of December 31, 1995 and 1994, and the related
statements of operations, surplus, and cash flows for the years then ended.
These financial statements are the responsibility of the Company's management.
Our responsibility is to express an opinion on these financial statements
based on our audits.
We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to
obtain reasonable assurance about whether the financial statements are free of
material misstatement. An audit includes examining, on a test basis, evidence
supporting the amounts and disclosures in the financial statements. An audit
also includes assessing the accounting principles used and significant
estimates made by management, as well as evaluating the overall financial
statement presentation. We believe that our audits provide a reasonable basis
for our opinion.
In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of New England Variable Life
Insurance Company as of December 31, 1995 and 1994, and the results of its
operations and its cash flows for the years then ended in conformity with the
accounting practices prescribed or permitted by the Insurance Department of
the State of Delaware, which are considered generally accepted accounting
principles for wholly-owned stock life insurance subsidiaries of mutual life
insurance companies.
COOPERS & LYBRAND L.L.P.
Boston, Massachusetts
March 8, 1996
100
<PAGE>
NEW ENGLAND VARIABLE LIFE INSURANCE COMPANY
(A WHOLLY-OWNED SUBSIDIARY OF NEW ENGLAND MUTUAL LIFE INSURANCE COMPANY)
BALANCE SHEETS
<TABLE>
<CAPTION>
DECEMBER 31, MARCH 31, MARCH 31,
---------------------------- -------------- ------------
1995 1994 1996 1995
-------------- ------------ -------------- ------------
(UNAUDITED) (UNAUDITED)
<S> <C> <C> <C> <C>
ASSETS
Bonds................... $ 60,779,522 $ 7,828,833 $57,481,978 $ 7,701,093
Mortgage loan........... 2,210,153 2,221,942 2,207,005 2,219,110
Policy loans............ 58,210,498 43,967,343 61,490,849 46,446,322
Cash and short-term in-
vestments.............. 32,416,437 10,669,045 21,920,504 18,704,054
Accrued investment in-
come................... 3,102,970 1,377,286 3,527,493 1,530,001
Federal income tax re-
ceivable............... -- -- -- 2,433,950
Premiums deferred and
uncollected............ 8,897,630 6,892,888 7,686,018 10,223,184
Due from separate ac-
count, net............. 95,638,637 79,549,258 107,211,769 93,988,866
Due from New England Mu-
tual Life Insurance
Company................ 4,706,831 1,889,855 8,618,615 7,402,390
Other assets............ 554,844 814,991 960,799 2,842,805
Separate account assets. 748,184,716 445,040,547 854,250,329 508,168,886
-------------- ------------ -------------- ------------
Total assets........ $1,014,702,238 $600,251,988 $1,125,355,359 $701,660,661
============== ============ ============== ============
LIABILITIES AND SURPLUS
Policy reserves......... $ 79,511,870 $ 44,648,304 84,154,843 65,852,227
Due to New England Mu-
tual Life Insurance
Company................ 6,239,406 3,219,350 20,897,942 8,796,244
Borrowed money and ac-
crued interest......... 25,137,373 -- 25,147,666 25,000,000
Income taxes payable.... 5,487,501 4,611,653 2,601,028 --
Accrued expenses........ 6,663,644 4,746,096 (1,365,329) 1,135,952
Asset valuation reserve. 372,954 137,202 415,333 143,635
Other liabilities....... 4,767,424 1,120,620 4,913,916 5,579,830
Separate account liabil-
ities.................. 748,184,716 445,040,547 854,250,329 508,168,886
-------------- ------------ -------------- ------------
Total liabilities... 876,364,888 503,523,772 991,015,728 614,676,774
Surplus:
Common stock (shares au-
thorized: 50,000; is-
sued and outstanding:
20,000; par value
$125).................. 2,500,000 2,500,000 2,500,000 2,500,000
Paid-in capital in ex-
cess of par value...... 171,738,031 117,709,808 169,511,374 117,709,808
Unassigned surplus...... (35,900,681) (23,481,592) (37,671,743) (33,225,921)
-------------- ------------ -------------- ------------
Total surplus....... 138,337,350 96,728,216 134,339,631 86,983,887
-------------- ------------ -------------- ------------
Total liabilities
and surplus...... $1,014,702,238 $600,251,988 $1,125,355,359 $701,660,661
============== ============ ============== ============
</TABLE>
The accompanying notes are an integral part of the financial statements.
101
<PAGE>
NEW ENGLAND VARIABLE LIFE INSURANCE COMPANY
(A WHOLLY-OWNED SUBSIDIARY OF NEW ENGLAND MUTUAL LIFE INSURANCE COMPANY)
STATEMENTS OF OPERATIONS
<TABLE>
<CAPTION>
YEARS ENDED DECEMBER 31, THREE MONTHS ENDED
-------------------------- -------------------------
MARCH 31, MARCH 31,
1995 1994 1996 1995
------------ ------------ ----------- ------------
(UNAUDITED) (UNAUDITED)
<S> <C> <C> <C> <C>
Income:
Premiums.............. $279,517,998 $201,732,909 $98,551,888 $ 58,304,402
Net investment income. 3,250,606 3,093,033 1,967,815 853,160
Considerations for
supplementary con-
tracts............... 2,243,426 -- 1,955,052 --
------------ ------------ ----------- ------------
285,012,030 204,825,942 102,474,755 59,157,562
Expenses:
Death and other bene-
fits................. 41,689,601 23,345,664 13,876,294 8,597,141
Increase in policy re-
serves............... 34,863,564 17,743,158 3,523,255 21,203,923
Commissions........... 40,691,028 37,220,361 12,008,762 8,482,194
Net transfers to sepa-
rate account......... 120,149,836 87,853,704 56,945,826 23,981,027
General and adminis-
trative.............. 54,105,390 43,395,223 15,371,924 8,953,519
------------ ------------ ----------- ------------
291,499,419 209,558,110 101,726,061 71,217,804
------------ ------------ ----------- ------------
Income (Loss) from
operations before
provision for income
taxes.................. (6,487,389) (4,732,168) 748,694 (12,060,242)
Provision for income
taxes.................. 5,516,062 2,968,375 2,463,455 (2,431,450)
------------ ------------ ----------- ------------
Net loss................ $(12,003,451) $ (7,700,543) $(1,714,761) $ (9,628,792)
============ ============ =========== ============
</TABLE>
STATEMENTS OF SURPLUS
<TABLE>
<CAPTION>
YEARS ENDED DECEMBER 31, THREE MONTHS ENDED
------------------------- -------------------------
MARCH 31, MARCH 31,
1995 1994 1996 1995
------------ ----------- ------------ -----------
(UNAUDITED) (UNAUDITED)
<S> <C> <C> <C> <C>
Surplus, beginning of
year.................... $ 96,728,216 $94,378,654 $138,337,350 $96,728,216
Net loss................. (12,003,451) (7,700,543) (1,714,761) (9,628,792)
Change in non-admitted
assets.................. (179,886) (19,141) (13,922) (109,104)
Change in asset valuation
reserve................. (235,752) 69,246 (42,379) (6,433)
Capital contribution from
(to) New England Mutual
Life Insurance Company.. 54,028,223 10,000,000 (2,226,657) --
------------ ----------- ------------ -----------
Surplus, end of year..... $138,337,350 $96,728,216 $134,339,631 $86,983,887
============ =========== ============ ===========
</TABLE>
The accompanying notes are an integral part of the financial statements.
102
<PAGE>
NEW ENGLAND VARIABLE LIFE INSURANCE COMPANY
(A WHOLLY-OWNED SUBSIDIARY OF NEW ENGLAND MUTUAL LIFE INSURANCE COMPANY)
STATEMENTS OF CASH FLOWS
<TABLE>
<CAPTION>
YEARS ENDED DECEMBER 31, THREE MONTHS ENDED
---------------------------- --------------------------
MARCH 31, MARCH 31,
1995 1994 1996 1995
------------- ------------- ------------ ------------
(UNAUDITED) (UNAUDITED)
<S> <C> <C> <C> <C>
Cash flows from operat-
ing activities:
Premiums and other
considerations....... $ 277,077,189 $ 199,670,506 $101,867,625 $ 55,171,671
Net investment income. 1,719,860 2,773,220 1,413,560 642,733
Benefits.............. (39,541,592) (23,510,882) (14,938,389) (8,338,501)
Expenses and taxes.... (95,265,433) (80,900,670) (38,493,483) (23,873,989)
Net transfers to sepa-
rate account......... (136,239,215) (103,547,077) (66,042,991) (38,420,636)
Net increase in policy
loans................ (14,243,155) (13,293,625) (3,280,351) (2,478,980)
Other income and dis-
bursements, net...... 2,191,111 (1,972,032) 7,885,768 201,220
------------- ------------- ------------ ------------
Net cash flows used
in operating activ-
ities.............. (4,301,235) (20,780,560) (11,588,261) (17,096,482)
Cash flows from invest-
ing activities:
Proceeds from invest-
ments sold, matured
or repaid............ 715,484 166,942 1,092,328 131,491
Cost of investments
acquired............. 333,143 (11) -- --
------------- ------------- ------------ ------------
Net cash flows from
investing activi-
ties............... 1,048,627 166,931 1,092,328 131,491
Cash flows from financ-
ing activities:
Capital contribution
from New England Mu-
tual Life Insurance
Company.............. -- 10,000,000 -- --
Borrowed money........ 25,000,000 -- -- 25,000,000
------------- ------------- ------------ ------------
Net cash flows from
financing activi-
ties............... 25,000,000 10,000,000 -- 25,000,000
Net cash flows.......... 21,747,392 (10,613,629) (10,495,933) 8,035,009
Cash and short-term in-
vestments, beginning of
year................... 10,669,045 21,282,674 32,416,437 10,669,045
------------- ------------- ------------ ------------
Cash and short-term in-
vestments, end of year. $ 32,416,437 $ 10,669,045 $ 21,920,504 $ 18,704,054
============= ============= ============ ============
Non-cash financing ac-
tivities:
Capital contribution
from (to) New England
Mutual Life Insurance
Company.............. $ 54,028,223 $ -- $ (2,226,657) $ --
============= ============= ============ ============
</TABLE>
The accompanying notes are an integral part of the financial statements.
103
<PAGE>
NEW ENGLAND VARIABLE LIFE INSURANCE COMPANY
(A WHOLLY-OWNED SUBSIDIARY OF NEW ENGLAND MUTUAL LIFE INSURANCE COMPANY)
(INFORMATION WITH RESPECT TO THE THREE MONTH PERIODS ENDED MARCH 31, 1996 AND
1995 IS UNAUDITED)
NOTES TO FINANCIAL STATEMENTS
1. NATURE OF BUSINESS:
New England Variable Life Insurance Company (the "Company") is a wholly-
owned stock life insurance subsidiary of New England Mutual Life Insurance
Company (The New England). The Company sells variable life insurance and
variable annuity products through a network of general agencies located
throughout the United States.
2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES:
BASIS OF PRESENTATION
The Company prepares its statutory financial statements, except as to form,
in accordance with accounting practices prescribed or permitted by the
Insurance Department of the State of Delaware. Prescribed statutory accounting
practices include a variety of publications of the National Association of
Insurance Commissioners (NAIC), as well as state laws, regulations, and
general administrative rules. Permitted accounting practices encompass all
accounting practices not so prescribed. Permitted and prescribed statutory
accounting practices are currently considered generally accepted accounting
principles (GAAP) for wholly-owned stock life insurance subsidiaries of a
mutual life insurance company.
The Financial Accounting Standards Board issued Interpretation No. 40,
Applicability of Generally Accepted Accounting Principles to Mutual Life
Insurance and Other Enterprises, and Statement of Financial Accounting
Standards No. 120, Accounting and Reporting by Mutual Life Insurance
Enterprises and by Insurance Enterprises for Certain Long-Duration
Participating Contracts. The American Institute of Certified Public
Accountants issued Statement of Position 95-1, Accounting for Certain
Insurance Activities of Mutual Life Insurance Enterprises. Neither of these
groups has a role in establishing regulatory accounting practices. These
pronouncements will require stock life subsidiaries of a mutual life insurance
company parent to modify their financial statements in order for them to
continue to be in accordance with generally accepted accounting principles,
effective for the Company's 1996 financial statements. The manner in which
policy reserves, new business acquisition costs, asset valuations and the
related tax effects are recorded will change. Management has not determined
the impact of such changes on its financial statements.
Certain amounts from the 1994 financial statements have been reclassified to
conform with the 1995 presentation.
UNAUDITED FINANCIAL STATEMENTS
The accompanying statutory financial statements of the Company as of March
31, 1996 and 1995 and for each of the three months in the periods ended March
31, 1996 and 1995 are unaudited, but in the opinion of management include all
adjustments (consisting of only normal recurring adjustments) necessary for
the fair presentation thereof. The results of operations for each of the three
month periods ended March 31, 1996 and 1995 are not necessarily indicative of
results to be expected for the full year or any future period.
USE OF ESTIMATES IN THE PREPARATION OF FINANCIAL STATEMENTS
The preparation of financial statements in accordance with permitted and
prescribed statutory accounting practices requires management to make
estimates and assumptions that affect the reported amounts of assets and
liabilities and disclosure of contingent assets and liabilities at the date of
the financial statements and the reported amounts of income and expenses
during the reporting period. Actual results could differ from those estimates.
INVESTED ASSETS
Carrying values of bonds have been determined in accordance with methods and
values adopted by the National Association of Insurance Commissioners. Bonds
are carried at amortized cost.
The Company's mortgage loan on real estate is carried at outstanding
principal balance. The estimated fair value of this loan is determined using
an internal matrix based on market rates and a credit rating system.
104
<PAGE>
NEW ENGLAND VARIABLE LIFE INSURANCE COMPANY
(A WHOLLY-OWNED SUBSIDIARY OF NEW ENGLAND MUTUAL LIFE INSURANCE COMPANY)
(INFORMATION WITH RESPECT TO THE THREE MONTH PERIODS ENDED MARCH 31, 1996 AND
1995 IS UNAUDITED)
NOTES TO FINANCIAL STATEMENTS--CONTINUED
Policy loans are carried at the aggregate of the unpaid balances. Policy
loans are an integral part of insurance products and have no maturity dates.
Consequently, it is not practicable to value these instruments.
Short-term investments are carried principally at cost, which approximates
fair value, and include securities with a maturity date at purchase of less
than one year.
Investment income is recognized on the accrual basis. Realized gains and
losses on the sales of investments are determined on the specific
identification method. Unrealized gains and losses are accounted for as direct
increases or decreases in surplus.
SEPARATE ACCOUNT
Separate account assets represent managed funds held for the benefit of
variable life and variable annuity policyholders and are reported at fair
value. Since the policyholders receive the full benefit and bear the full risk
of the separate account investments, the investment results are reflected in
the liabilities related to the separate account. The statements of operations
include the general account business and the net transfers to the separate
account.
VARIABLE LIFE RESERVES
Reserves for variable life insurance policies are developed using the 1958
and 1980 Commissioners' Standard Ordinary Mortality Table on the Net Level
Premium Method, the Net Single Premium Method, or the Modified Full
Preliminary Term Method with assumed interest rates ranging from 4% to 5%.
DUE FROM SEPARATE ACCOUNT, NET
The Company records as a receivable amounts that are due from the separate
account for policy charges (including cost of insurance charges,
administrative charges and minimum death benefit charges), and amounts held
for policy account values in excess of the statutory reserve.
Amounts held in excess of the reserve cannot be transferred unless the
policy is terminated or the policy account value is withdrawn.
Actual transfers from the separate account to the general account for the
policy charges are made on a periodic basis to reduce this receivable. The
components of the amount due from the separate account, net as of December 31,
1995 and 1994 are as follows:
<TABLE>
<CAPTION>
1995 1994
----------- -----------
<S> <C> <C>
Account values in excess of reserves................ $93,318,010 $75,718,686
Policy charges...................................... 2,320,627 3,830,572
----------- -----------
Total............................................. $95,638,637 $79,549,258
=========== ===========
</TABLE>
RECOGNITION OF PREMIUM REVENUE AND RELATED EXPENSES
Variable life premium revenue is recognized during the premium paying
period. Annuity considerations and deposits are recognized as revenue when
received. Commissions and other expenses in connection with acquiring new
business are charged to current operations as incurred.
FEDERAL INCOME TAXES
The Company's federal income tax return is consolidated with The New
England. The method of allocation between the companies is subject to a tax
sharing agreement, and allocation is based upon separate return calculations
with current credit for net losses. Net operating loss carryforwards to the
extent not previously reimbursed will be utilized as a deduction before
determining the tax liability to The New England.
105
<PAGE>
NEW ENGLAND VARIABLE LIFE INSURANCE COMPANY
(A WHOLLY-OWNED SUBSIDIARY OF NEW ENGLAND MUTUAL LIFE INSURANCE COMPANY)
(INFORMATION WITH RESPECT TO THE THREE MONTH PERIODS ENDED MARCH 31, 1996 AND
1995 IS UNAUDITED)
NOTES TO FINANCIAL STATEMENTS--CONTINUED
3. INVESTMENT RESERVES AND INTEREST MAINTENANCE RESERVE:
The Asset Valuation Reserve (AVR) is designed to mitigate the effect of
valuation and credit-related losses on unassigned surplus. The AVR covers all
invested asset classes with risk of loss, including bonds and mortgage loans.
The Interest Maintenance Reserve (IMR) accumulates realized capital gains
and losses on the sale of all types of fixed income securities which result
from changes in the overall level of interest rates. These gains are amortized
into operating income over the remaining life of each investment sold. The IMR
amounted to $74,707 and $75,451 as of December 31, 1995 and 1994,
respectively. The amortization of the IMR into net income net of federal
income tax for 1995 and 1994 was $3,117 and $2,702, respectively.
4. INVESTMENTS:
The carrying value and estimated fair values of debt securities excluding
separate account assets are as follows:
<TABLE>
<CAPTION>
1995
GROSS UNREALIZED
CARRYING ----------------- ESTIMATED
VALUE GAINS LOSSES FAIR VALUE
-------- -------- -------- ----------
(IN THOUSANDS)
<S> <C> <C> <C> <C>
U.S. Treasury securities and
obligations of
U.S. government
corporations and agencies.. $ 3,847 $ 61 $ -- $ 3,908
Corporate securities........ 56,393 1,353 (355) 57,391
Mortgage-backed securities.. 70 1 -- 71
Other....................... 470 61 -- 531
------- -------- ------- -------
Totals...................... $60,780 $ 1,476 $ (355) $61,901
======= ======== ======= =======
<CAPTION>
1994
GROSS UNREALIZED
CARRYING ----------------- ESTIMATED
VALUE GAINS LOSSES FAIR VALUE
-------- -------- -------- ----------
(IN THOUSANDS)
<S> <C> <C> <C> <C>
U.S. Treasury securities and
obligations of
U.S. government
corporations and agencies.. $ 4,191 $ 62 $ (60) $ 4,193
Corporate securities........ 3,546 125 (7) 3,664
Mortgage-backed securities.. 92 -- (3) 89
------- -------- ------- -------
Totals...................... $ 7,829 $ 187 $ (70) $ 7,946
======= ======== ======= =======
</TABLE>
Publicly traded debt securities are valued based upon quoted market prices.
The fair values of private placement obligations are determined using an
internal matrix based on market interest rates, the credit rating of the
specific security, and public prices of similar securities.
The carrying value and estimated fair value of debt securities at December
31, 1995, by contractual maturity, are shown below. Stated maturities may
differ from contractual maturities because some borrowers may have the right
to call or prepay obligations with or without call or prepayment penalties.
<TABLE>
<CAPTION>
CARRYING ESTIMATED
VALUE FAIR VALUE
-------- ----------
(IN THOUSANDS)
<S> <C> <C>
Due in 1 year or less.................................... $ 4,775 $ 4,826
Due after 1 year through 5 years......................... 27,217 27,911
Due after 5 years through 10 years....................... 27,119 27,267
Due after 10 years....................................... 1,599 1,826
Mortgage-backed securities............................... 70 71
------- -------
Totals................................................... $60,780 $61,901
======= =======
</TABLE>
106
<PAGE>
NEW ENGLAND VARIABLE LIFE INSURANCE COMPANY
(A WHOLLY-OWNED SUBSIDIARY OF NEW ENGLAND MUTUAL LIFE INSURANCE COMPANY)
(INFORMATION WITH RESPECT TO THE THREE MONTH PERIODS ENDED MARCH 31, 1996 AND
1995 IS UNAUDITED)
NOTES TO FINANCIAL STATEMENTS--CONTINUED
Gross realized gains from sale of debt securities were $3,651 and $3,817 in
1995 and 1994, respectively. There were no gross realized losses in 1995 and
1994. Net realized gains of $2,373 and $2,481 in 1995 and 1994, respectively,
were transferred to the IMR.
There are no significant concentrations of bonds by issuer or by industry.
The estimated fair value of the Company's mortgage loan was $2,210,000 and
$2,241,000 at December 31, 1995 and 1994, respectively.
Components of Net Investment Income are as follows:
<TABLE>
<CAPTION>
YEAR ENDING
DECEMBER 31,
-------------
1995 1994
------ ------
(IN
THOUSANDS)
<S> <C> <C>
Debt securities.................................................. $ 897 $ 619
Short-term investments........................................... 1,140 597
Mortgage loans................................................... 234 235
Policy loans..................................................... 2,832 1,996
------ ------
Total investment income........................................ 5,103 3,447
Investment expenses including interest of $1,160,000 on borrowed
money (see Note 5).............................................. 1,852 354
------ ------
Net investment income............................................ $3,251 $3,093
====== ======
</TABLE>
5. BORROWED MONEY
In 1995, the Company borrowed $25,000,000 from a bank, bearing interest at a
variable rate, equal to the greater of the bank's base rate or money market
rates plus .6% per annum payable monthly (5.8% at December 31, 1995). The loan
is collateralized by sales loads and surrender charges collected on a defined
block of variable life insurance policies issued by the Company. Repayment is
structured in a manner to result in repayment over a term of five years. The
carrying value of the loan approximates its fair value.
6. RELATED PARTY TRANSACTIONS:
Under the terms of a service agreement, The New England furnishes all
executive, legal, clerical, and other personnel services to the Company. The
fees for such services amounted to $50,875,006 and $40,071,822 in 1995 and
1994, respectively.
All of the officers and directors of the Company are officers of The New
England.
In 1995, The New England made a noncash capital contribution to the Company
of publicly traded debt securities and private placement obligations with an
estimated fair value of $54,028,223. In 1994, The New England made a cash
capital contribution of $10,000,000.
The Company also reinsures certain risks with The New England. (See Note 8).
7. FEDERAL INCOME TAXES:
Federal income taxes are provided on the basis of amounts estimated to be
payable under the Internal Revenue Code. The Company files a consolidated
federal income tax return with The New England.
107
<PAGE>
NEW ENGLAND VARIABLE LIFE INSURANCE COMPANY
(A WHOLLY-OWNED SUBSIDIARY OF NEW ENGLAND MUTUAL LIFE INSURANCE COMPANY)
(INFORMATION WITH RESPECT TO THE THREE MONTH PERIODS ENDED MARCH 31, 1996 AND
1995 IS UNAUDITED)
NOTES TO FINANCIAL STATEMENTS--CONTINUED
Below is a reconciliation of income before federal income taxes to taxable
gain from operations.
<TABLE>
<CAPTION>
YEAR ENDING
DECEMBER 31,
----------------
1995 1994
------- -------
(IN THOUSANDS)
<S> <C> <C>
Operating loss before federal income taxes................ $(6,487) $(4,732)
Deferred acquisition costs................................ 13,451 11,035
Expense related differences............................... 11,030 3,816
Other income related differences.......................... (2,234) (1,639)
------- -------
Taxable gain from operations.............................. 15,760 8,480
------- -------
Federal income taxes @ 35%................................ $ 5,516 $ 2,968
======= =======
</TABLE>
The Internal Revenue Service has completed its examination of the Company's
income tax returns through 1991 and is currently examining the income tax
returns for 1992 to 1993. The New England is contesting certain issues since
1976. The outcome of these proceedings is not currently determinable but, in
the opinion of management, would not have a materially adverse effect on the
financial statements.
8. REINSURANCE:
The Company's practice on individual products is to retain not more than
$250,000 of risk on any person, excluding accidental death benefits. Prior to
January 1, 1995, this retention limit had been $75,000 of risk on any person
excluding accidental death benefits. Total individual life premiums ceded were
$6.3 million and $13.8 million at December 31, 1995 and 1994, respectively. In
1995, $1.3 million of the $6.3 million premiums ceded were ceded to The New
England, and in 1994, $9.5 million of the $13.8 million premiums ceded were
ceded to The New England.
The individual life insurance inforce ceded was $4.0 billion and $9.7
billion at December 31, 1995 and 1994, respectively.
The Company is contingently liable with respect to ceded insurance should
any reinsurer be unable to meet the obligations assumed by it.
9. SUBSEQUENT EVENTS:
The New England and Metropolitan Life Insurance Company (MetLife) have
entered into a definitive agreement, effective as of August 16, 1995, pursuant
to which The New England would be merged with and into MetLife. The closing of
the merger is subject to various conditions, including but not limited to the
obtaining of various regulatory approvals and the necessary approvals of the
policyholders of both companies. It is currently anticipated that the merger
will be consummated no later than the third quarter of 1996.
108
<PAGE>
Part II
CONTENTS OF REGISTRATION STATEMENT
This Registration Statement comprises the following papers and documents:
The facing sheet.
A reconciliation and tie-in of the information shown in the prospectus
with the items of Form N-8B-2.##
The prospectus consisting of 108 pages.
The undertaking to file reports.##
The undertaking pursuant to Rule 484(b) under the Securities Act of
1933.##
The signatures.
Written consents of the following persons:
H. James Wilson, Esq. (see Exhibit 3(i) below)
Rodney J. Chandler, F.S.A., M.A.A.A. (see Exhibit 3(ii) below)
Sutherland, Asbill & Brennan (see Exhibit 6 below)
Independent Auditors (see Exhibit 11 below)
The following exhibits:
<TABLE>
<S> <C>
1.A. (1) January 31, 1983 resolution of the Board of
Directors of NEVLICO**
(2) None
(3) (a) Distribution Agreement between NEVLICO and NELESCO*
(b)(i) Form of Contract between NEVLICO and its General Agents+++
(ii) Form of contract between NEVLICO and its Agents+++
(c) Commission Schedule for Policies
(d) Form of contract among NES, TNE, NEVLICO and other broker
dealers++
(4) None
(5) (a) Specimens of Policy##
(6) (a) Certificate of Incorporation and By-Laws of NEVLICO**
(b) Amended Certificates of Incorporation dated April 10, 1984,
July 25, 1984 and October 9, 1986++
</TABLE>
II-1
<PAGE>
<TABLE>
<S> <C>
(c) Amended By-Laws dated October 12, 1983++
(7) None
(8) Services Agreement among New England Life, NEVLICO
and NELESCO***
(9) None
(10) Specimen of Applications for Policy##
2. See Exhibit 3(i)
3.(i) Opinion and Consent of H. James Wilson, Esquire
(ii) Opinion and Consent of Rodney J. Chandler, F.S.A., M.A.A.A.
4. None
5. Inapplicable
6. Consent of Sutherland, Asbill & Brennan
7.(i) Powers of Attorney#
(ii) Power of Attorney####
8. Inapplicable
9. Form of reinsurance agreement between NEVLICO and
New England Life****
10. Inapplicable
11. Consent of Independent Auditors
12. Schedule for computation of performance quotations+
13. Consolidated memorandum describing certain procedures,
filed pursuant to Rule 6e-3(T)(b)(12)(iii)###
27. Financial Data Schedule
</TABLE>
___________
* Incorporated herein by reference to Pre-Effective Amendment No. 1 to the
Variable Account's Form S-6 Registration Statement, File No. 2-82838, filed
July 28, 1983.
** Incorporated herein by reference to the Variable Account's Form S-6
Registration Statement, File No. 2-82838, filed April 4, 1983.
*** Incorporated herein by reference to the Variable Account's Form S-6
Registration Statement, File No. 33-19540, filed January 8, 1988.
II-2
<PAGE>
****Incorporated herein by reference to Pre-Effective Amendment No. 1 to the
Variable Account's Form S-6 Registration Statement, File No. 33-19540,
filed May 13, 1988.
+ Incorporated herein by reference to Post-Effective Amendment No. 2 to the
Variable Account's Form S-6 Registration Statement, File No. 33-19540,
filed April 28, 1989.
++ Incorporated herein by reference to the Variable Account's Form S-6
Registration Statement, File No. 33-52050, filed September 16, 1992.
+++ Incorporated herein by reference to Pre-Effective Amendment No. 1 to the
Variable Account's Form S-6 Registration Statement, File No. 33-52050,
filed January 12, 1993.
# Incorporated herein by reference to Post-Effective Amendment No. 4 to the
Variable Account's Form S-6 Registration Statement, File No. 33-66864,
filed March 2, 1995.
## Incorporated herein by reference to the Variable Account's Form S-6
Registration Statement, File No. 33-65263, filed December 21, 1995.
### Incorporated herein by reference to Post-Effective Amendment No. 6 to the
Variable Account's Form S-6 Registration Statement, File No. 33-52050,
filed April 28, 1995.
#### Incorporated herein by reference to Post-Effective Amendment No. 7 to the
Variable Account's Form S-6 Registration Statement, File No. 33-52050,
filed April 26, 1996.
II-3
<PAGE>
SIGNATURES
Pursuant to the requirements of the Securities Act of 1933, the registrant,
New England Variable Life Separate Account, has duly caused this amended
registration statement to be signed on its behalf by the undersigned thereunto
duly authorized, and its seal to be hereunto affixed and attested, all in the
city of Boston, and the Commonwealth of Massachusetts, on the 10th day of June,
1996.
New England Variable Life Separate
Account
(Registrant)
By: New England Variable Life
Insurance Company
(Depositor)
By: /s/Rodney J. Chandler
---------------------
Rodney J. Chandler
Chief Actuary
Attest:
/s/ Marie C. Swift
- --------------------
Marie C. Swift
II-4
<PAGE>
Pursuant to the requirements of the Securities Act of 1933, New England
Variable Life Insurance Company has duly caused this amended Registration
Statement to be signed on its behalf by the undersigned thereunto duly
authorized, and its seal to be hereunto affixed and attested, all in the city of
Boston, and the Commonwealth of Massachusetts, on the 10th day of June, 1996.
New England Variable Life
(Seal) Insurance Company
Attest: /s/ Marie C. Swift By: /s/Rodney J. Chandler
------------------ ---------------------
Marie C. Swift Rodney J. Chandler
Chief Actuary
Pursuant to the requirements of the Securities Act of 1933, this amended
registration statement has been signed below by the following persons in the
capacities indicated on this 10th day of June, 1996.
Signature Title
--------- -----
Robert A. Shafto* Chairman; President; Director;
- --------------------- Chief Executive Officer
Robert A. Shafto
Chester R. Frost* Director; Vice President-
- --------------------- Controller; Treasurer;
Chester R. Frost Principal Financial Officer;
Principal Accounting Officer
Edward C. Hall* Director
- ---------------------
Edward C. Hall
Kernan F. King* Director
- ---------------------
Kernan F. King
Robert E. Schneider* Director
- ---------------------
Robert E. Schneider
H. James Wilson* Director and General Counsel
- ---------------------
H. James Wilson
II-5
<PAGE>
Frederick K. Zimmermann* Director
- ------------------------
Frederick K. Zimmermann
By: /s/ Anne M. Goggin
-----------------------------
Anne M. Goggin, Esq.
Attorney-in-fact
* Executed by Anne M. Goggin, Esquire on behalf of those indicated pursuant
to powers of attorney filed with the Variable Account's Form S-6
Registration Statement, File No. 33-66864, on March 2, 1995 and File No.
33-52050, on April 26, 1996.
II-6
<PAGE>
EXHIBIT LIST
<TABLE>
<CAPTION>
Sequentially
Exhibit Number Title Numbered Page*
- ----------------- ----- --------------
<S> <C> <C>
27. Financial Data Schedule
99.1.A.(3)(c) Commission Schedule for Policies
99.3. (i) Opinion and Consent of H. James
Wilson, Esq.
99.3. (ii) Opinion and Consent of Rodney J.
Chandler, F.S.A., M.A.A.A.
99.6. Consent of Sutherland, Asbill &
Brennan
99.11. Consent of Independent Auditors
</TABLE>
_________
* Page numbers inserted on manually-signed copy only.
<TABLE> <S> <C>
<PAGE>
<ARTICLE> 6
<LEGEND>
NEW ENGLAND VARIABLE LIFE SEPARATE ACCOUNT
</LEGEND>
<S> <C>
<PERIOD-TYPE> 3-MOS
<FISCAL-YEAR-END> DEC-31-1996
<PERIOD-END> MAR-31-1996
<INVESTMENTS-AT-COST> 645,271,291
<INVESTMENTS-AT-VALUE> 780,364,269
<RECEIVABLES> 925,933
<ASSETS-OTHER> 0
<OTHER-ITEMS-ASSETS> 0
<TOTAL-ASSETS> 781,290,202
<PAYABLE-FOR-SECURITIES> 0
<SENIOR-LONG-TERM-DEBT> 0
<OTHER-ITEMS-LIABILITIES> 102,457,703
<TOTAL-LIABILITIES> 102,457,703
<SENIOR-EQUITY> 0
<PAID-IN-CAPITAL-COMMON> 0
<SHARES-COMMON-STOCK> 0
<SHARES-COMMON-PRIOR> 0
<ACCUMULATED-NII-CURRENT> 0
<OVERDISTRIBUTION-NII> 0
<ACCUMULATED-NET-GAINS> 0
<OVERDISTRIBUTION-GAINS> 0
<ACCUM-APPREC-OR-DEPREC> 0
<NET-ASSETS> 678,832,499
<DIVIDEND-INCOME> 4,495,171
<INTEREST-INCOME> 0
<OTHER-INCOME> 0
<EXPENSES-NET> 1,069,082
<NET-INVESTMENT-INCOME> 3,426,089
<REALIZED-GAINS-CURRENT> 0
<APPREC-INCREASE-CURRENT> 33,938,861
<NET-CHANGE-FROM-OPS> 37,364,950
<EQUALIZATION> 0
<DISTRIBUTIONS-OF-INCOME> 0
<DISTRIBUTIONS-OF-GAINS> 0
<DISTRIBUTIONS-OTHER> 0
<NUMBER-OF-SHARES-SOLD> 0
<NUMBER-OF-SHARES-REDEEMED> 0
<SHARES-REINVESTED> 0
<NET-CHANGE-IN-ASSETS> 66,198,215
<ACCUMULATED-NII-PRIOR> 0
<ACCUMULATED-GAINS-PRIOR> 0
<OVERDISTRIB-NII-PRIOR> 0
<OVERDIST-NET-GAINS-PRIOR> 0
<GROSS-ADVISORY-FEES> 0
<INTEREST-EXPENSE> 0
<GROSS-EXPENSE> 0
<AVERAGE-NET-ASSETS> 0
<PER-SHARE-NAV-BEGIN> 0
<PER-SHARE-NII> 0
<PER-SHARE-GAIN-APPREC> 0
<PER-SHARE-DIVIDEND> 0
<PER-SHARE-DISTRIBUTIONS> 0
<RETURNS-OF-CAPITAL> 0
<PER-SHARE-NAV-END> 0
<EXPENSE-RATIO> 0
<AVG-DEBT-OUTSTANDING> 0
<AVG-DEBT-PER-SHARE> 0
</TABLE>
<PAGE>
Exhibit 99.1.A.(3)(c)
COMMISSION SCHEDULE
NEVLICO will pay compensation to the New England Securities registered
representatives or other broker-dealers involved in the sale of a Policy. Such
compensation will generally have a present value that does not exceed 8% of
premiums under the Policy (although a lower amount may be paid in certain
circumstances, such as sales of the Policies to a person over age 75), and such
compensation may be paid either as a percentage of premiums at the time NEVLICO
receives them, as a percentage of cash value on an ongoing basis, or in some
combination of both.
<PAGE>
Exhibit 99.3(i)
June 10, 1996
New England Variable Life Separate Account
New England Variable Life Insurance Company
501 Boylston Street
Boston, MA 02117
Gentlemen and Ladies:
In my capacity as General Counsel of New England Variable Life Insurance
Company (the "Company"), I am rendering the following opinion in connection with
the filing with the Securities and Exchange Commission of a registration
statement on Form S-6 under the Securities Act of 1933. This Registration
Statement is being filed with respect to individual Modified Single Premium
Variable Life Insurance Policies (the "Policies") issued by New England Variable
Life Separate Account (the "Account").
It is my professional opinion that:
1. The Account is a separate investment account of the Company and is duly
created and validly existing pursuant to the laws of the State of
Delaware.
2. The Modified Single Premium Variable Life Insurance Policies, when
issued in accordance with the prospectus contained in the Registration
Statement and in compliance with applicable local law, are and will be
legal and binding obligations of the Company in accordance with their
terms.
3. Assets attributable to reserves and other contract liabilities and held
in the Account will not be chargeable with liabilities arising out of
any other business the Company may conduct.
In forming this opinion, I have made such examination of law and examined
such records and other documents as in my judgment are necessary and
appropriate.
I consent to the filing of this opinion letter as an exhibit to the
Registration Statement and to the use of my name under the caption "Legal
Matters" in the prospectus contained the Registration Statement.
Very truly yours,
By: /s/ H. James Wilson
-----------------------
H. James Wilson
General Counsel
<PAGE>
Exhibit 99.3(ii)
June 10, 1996
New England Variable Life Insurance Company
501 Boylston Street
Boston, Massachusetts 02117
Gentlemen:
In my capacity as Chief Actuary of New England Variable Life insurance Company
(the "Company"), I have provided actuarial advice concerning:
The preparation of Pre-Effective Amendment No. 1 to the registration
statement on Form S-6 (File No. 33-65263) filed by New England Variable
Life Separate Account and the Company with the Securities and Exchange
Commission under the Securities Act of 1933 with respect to variable life
insurance policies (the "Registration Statement"); and
The preparation of policy forms for the variable life insurance policies
described in the Registration Statement (the "Policies").
It is my professional opinion that:
1. The percentage of sales load under a Policy will never exceed nine per cent
of payments made thereon.
2. The illustrations of death benefits, net cash values, accumulated premium,
internal rates of return on net cash values and internal rates of return on
death benefits shown in Appendix A of the Prospectus, based on the
assumptions stated in the illustrations, are consistent with the provisions
of the Policies. The rate structure of the Policies has not been designed
so as to make the relationship between the initial premiums and policy
benefits, as shown in the illustrations, appear to be correspondingly more
favorable to prospective purchasers of Policies for male and female
insureds, aged 50 and 70, or for joint insureds (male aged 65 and female
aged 60) in the underwriting class illustrated than to prospective
purchasers of Policies for insureds of other sexes or ages. Insureds in
other underwriting classes may have higher cost of insurance charges.
<PAGE>
3. The information contained in the description of historical investment
experience in Appendix B, based on the assumptions stated in the Appendix,
is consistent with the provisions of the Policies.
I hereby consent to the filing of this opinion as an Exhibit to this Pre-
Effective Amendment to the Registration Statement and to the use of my name
under the heading "Experts" in the Prospectus.
Sincerely,
By: /s/ Rodney J. Chandler
----------------------------------
Rodney J. Chandler, F.S.A., M.A.A.A.
Chief Actuary
2
<PAGE>
Exhibit 99.6
June 5, 1996
New England Variable Life Insurance Company
501 Boylston Street
Boston, Massachusetts 02116
Re: New England Variable Life Separate Account
------------------------------------------
Gentlemen:
We hereby consent to the reference to our name under the caption "Legal
Matters" in the prospectus included in Pre-Effective Amendment No. 1 to the
Registration Statement on Form S-6 for certain individual modified single
premium variable life insurance policies issued through New England Variable
Life Separate Account of New England Variable Life Insurance Company (File No.
33-65263). In giving this consent, we do not admit that we are in the category
of persons whose consent is required under Section 7 of the Securities Act of
1933.
Very truly yours,
SUTHERLAND, ASBILL & BRENNAN
By: /s/ Stephen E. Roth
-------------------------
Stephen E. Roth
<PAGE>
Exhibit 99.11
CONSENT OF INDEPENDENT ACCOUNTANTS
We consent to the inclusion in Pre-Effective Amendment No. 1 to the
Registration Statement on Form S-6 (File No. 33-65263) of our report dated
February 6, 1996, on our audits of the financial statements of New England
Variable Life Separate Account of New England Variable Life Insurance Company as
of December 31, 1995, and for each of the periods indicated therein. We also
consent to the inclusion of our report dated March 8, 1996, on our audits of the
financial statements of New England Variable Life Insurance Company as of
December 31, 1995 and 1994, and for the two years in the period ended December
31, 1995. We also consent to the reference to our Firm under the caption
"Experts" in this Pre-Effective Amendment.
Coopers & Lybrand L.L.P.
Boston, Massachusetts
June 7, 1996
